

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 480.1 | 642.5 | 671.2 | 1,422.8 | 2,653.6 | 2,781.4 | |
COGS | 382.9 | 493.3 | 516.1 | 1,034.3 | 1,707.2 | 1,536.3 | |
Gross Profit | 97.18 | 149.2 | 155.1 | 388.5 | 946.3 | 1,245.1 | |
Operating Expenses & Income | |||||||
Operating Income | (63.7) | 23.91 | 1.775 | 120.3 | 275.2 | 354.2 | |
Total Operating Expenses | 160.9 | 125.3 | 153.3 | 268.2 | 671.1 | 890.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 36 | 125.3 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.521) | (0.05) | - | (3.254) | (20.83) | (23.78) | |
Interest Income | 0.025 | 0.043 | 0.526 | 0.055 | 0.923 | - | |
Income Tax Expense | 0.982 | 8.212 | 2.997 | 0.45 | 90.38 | 99.48 | |
Net Income | |||||||
Net Income | (129.4) | 14.71 | (70.56) | 147.5 | 177.8 | 234 | |
Supplemental | |||||||
EBIT | (63.7) | 23.91 | 1.775 | 120.3 | 275.2 | 354.2 | |
EBITDA | (48.82) | 26.5 | 2.549 | 170.9 | 352.8 | 426.8 | |