
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,144.2 | 3,938.3 | 3,252.3 | 3,249.9 | 3,855.4 | |
COGS | 889.6 | 3,332.6 | 2,916.5 | 2,912.7 | 3,421.2 | |
Gross Profit | 254.6 | 605.7 | 335.8 | 337.2 | 434.2 | |
Operating Expenses & Income | ||||||
Operating Income | 169.1 | 446.8 | 252.2 | 218.8 | 312.4 | |
Total Operating Expenses | 975.1 | 3,491.5 | 3,000.1 | 3,031.1 | 3,542.9 | |
R&D Expenses | 0.648 | 1.061 | 6.493 | 6.891 | 3.23 | |
Selling General & Admin Expenses | 55.03 | 125.8 | 48.46 | 51.13 | 62.7 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (96.45) | (112.1) | (97.87) | (134.8) | (213.1) | |
Interest Income | 8.71 | 12.89 | 26.05 | 34.85 | 39.48 | |
Income Tax Expense | 15.4 | - | - | - | - | |
Net Income | ||||||
Net Income | 49.95 | 136.5 | 147.8 | 818.4 | 139 | |
Supplemental | ||||||
EBIT | 195.3 | - | - | - | - | |
EBITDA | 349.3 | 489.8 | - | - | - | |