
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 665.3 | 1,187.7 | 1,168.8 | 1,647.8 | 2,474.2 | 3,525.1 |
COGS | 398.7 | 557.4 | 577.5 | 830 | 1,299.2 | 1,666.5 |
Gross Profit | 266.6 | 630.2 | 591.2 | 817.7 | 1,175 | 1,858.6 |
Operating Expenses & Income | ||||||
Operating Income | 188.8 | 529.7 | 656.3 | 621.2 | 828.4 | 1,228.7 |
Total Operating Expenses | 476.5 | 658 | 512.4 | 1,026.6 | 1,645.8 | 2,296.4 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 66.91 | 95.79 | 112.1 | 203 | 305.7 | 419.2 |
Earnings from Continuing Operations | ||||||
Interest Expense | (55.9) | (33.18) | (26.58) | (67.24) | (229.7) | (281.5) |
Interest Income | 0.065 | 0.809 | 1.235 | 4.535 | 10.59 | 17.45 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 50.65 | 269.5 | 397 | 477.5 | 719.1 | 841.7 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |