

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 124.8 | 1,642 | 3,048.4 | 3,283.8 | 3,398.5 | 3,462.7 | |
COGS | 263.6 | 1,734.3 | 2,632.7 | 2,936.1 | 3,008 | 3,227 | |
Gross Profit | (138.8) | (92.26) | 415.7 | 347.7 | 390.5 | 235.7 | |
Operating Expenses & Income | |||||||
Operating Income | (401.2) | (303.4) | 89.73 | (12.73) | 15.47 | (161.7) | |
Total Operating Expenses | 230.2 | 210 | 324.8 | 360.4 | 375.1 | 397.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 6.106 | 0.144 | 0.237 | 0.046 | 0.171 | 198.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (77.02) | (102.3) | (135.4) | (138.7) | (132.1) | (89.95) | |
Interest Income | 0.548 | 164.9 | 42.97 | 114.3 | 25.04 | 17.14 | |
Income Tax Expense | 0.023 | (4.149) | 0.613 | 5.046 | 2.449 | 2.605 | |
Net Income | |||||||
Net Income | (389.4) | (445.3) | (25.29) | (114) | 241.9 | (227.6) | |
Supplemental | |||||||
EBIT | (313.4) | (347.1) | 105.4 | 29.55 | 376.5 | (126.8) | |
EBITDA | (153.6) | (193.7) | 291.7 | 251.4 | 633.3 | 136.1 | |