
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | - | 708.7 | 1,209.3 | 1,690.1 | 1,935.8 | 3,931.3 |
COGS | - | 602.2 | 1,012.2 | 1,439.1 | 1,742.4 | 3,536.2 |
Gross Profit | - | 106.5 | 197.1 | 251 | 193.4 | 395.1 |
Operating Expenses & Income | ||||||
Operating Income | (0.082) | 53.52 | 88.88 | 75.65 | 64.58 | 119.8 |
Total Operating Expenses | 0.082 | 52.97 | 108.2 | 175.3 | 128.8 | 275.3 |
R&D Expenses | - | 20.84 | 33.33 | 32.27 | 24.15 | 39.33 |
Selling General & Admin Expenses | 0.082 | 3.964 | 60.91 | 114.7 | 69.52 | 136.2 |
Earnings from Continuing Operations | ||||||
Interest Expense | - | (11.04) | (10.45) | (22.23) | (63.29) | (81.1) |
Interest Income | 0.016 | 11.49 | 10.68 | 22.22 | 58.23 | 74.68 |
Income Tax Expense | - | 4.299 | 11.02 | 18.96 | 12.09 | 27.11 |
Net Income | ||||||
Net Income | 3.046 | 36.29 | 69.4 | 47.07 | (11.84) | (36.94) |
Supplemental | ||||||
EBIT | 2.964 | 51.63 | 88.88 | 75.65 | 64.64 | 121.1 |
EBITDA | 3.046 | 95.6 | 133.8 | 154.6 | 240.8 | 461.2 |