
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 647.6 | 654.4 | 716.5 | 1,369.2 | 2,437.5 | 3,803.8 | |
COGS | 621.7 | 632.7 | 559.5 | 1,138.1 | 1,562.6 | 2,692.8 | |
Gross Profit | 25.87 | 21.65 | 157 | 231.1 | 874.9 | 1,111 | |
Operating Expenses & Income | |||||||
Operating Income | 26.57 | 23.25 | 151.1 | 176.4 | 765.8 | 948.2 | |
Total Operating Expenses | 0.70956 | 1.798644 | 5.835591 | 54.7 | 109.1 | 162.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.618435 | 1.039025 | 24.91 | - | - | 7.294487 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.39866) | (2.457285) | (4.679953) | (8.827164) | (21.89) | (29.04) | |
Interest Income | 0.26615 | 3.447526 | 8.03179 | - | - | - | |
Income Tax Expense | (48.97) | 3.945985 | 41.74 | 77.58 | 199.5 | 277 | |
Net Income | |||||||
Net Income | (111.1) | 10 | 95.23 | 34.98 | 442.8 | 478.2 | |
Supplemental | |||||||
EBIT | (159.6) | 15.64 | 141.7 | 121.4 | 765.8 | 979.5 | |
EBITDA | 34.49 | 170.2 | 281.7 | 453.9 | 1,097.1 | 1,635.3 | |