

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,586.4 | 2,298.3 | 2,238 | 2,404 | 2,550.5 | 5,108.2 | |
COGS | 1,443.1 | 2,136.9 | 2,769.3 | 2,868.6 | 2,459.3 | 3,004.3 | |
Gross Profit | 143.3 | 161.4 | 2,238 | 2,404 | 91.19 | 3,633.7 | |
Operating Expenses & Income | |||||||
Operating Income | 145.2 | 158.2 | 43.3 | 73.8 | 93.48 | 182.4 | |
Total Operating Expenses | 1,443.7 | 2,140.1 | 2,194.7 | 2,330.2 | (2.299627) | 3,451.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.31) | (18) | (38.5) | (43) | (41.89) | (84.04) | |
Interest Income | 1.40391 | 13.7 | 50.6 | 57.3 | 49.2 | - | |
Income Tax Expense | 26.9 | 34.1 | 15.9 | 35.4 | 27.4 | 63.38 | |
Net Income | |||||||
Net Income | 108 | 119.4 | 40.8 | 53.6 | 70.89 | 120.7 | |
Supplemental | |||||||
EBIT | 146.6 | 171.9 | 93.9 | 131.3 | 117.6 | 217.9 | |
EBITDA | 203.9 | 254.6 | 179.3 | 217.6 | 202.5 | 389.2 | |