

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,594.4 | 4,631.6 | 5,683.7 | 6,211.4 | 2,901 | 2,279.4 | |
COGS | 384 | 2,936.1 | 4,078.8 | 4,704.6 | 1,601.6 | 1,086.7 | |
Gross Profit | 1,210.4 | 1,695.6 | 1,604.8 | 1,506.8 | 1,299.4 | 1,192.7 | |
Operating Expenses & Income | |||||||
Operating Income | 12.85 | (519.7) | (277.4) | (163.4) | 91.17 | 42.14 | |
Total Operating Expenses | 1,197.6 | 2,215.3 | 1,882.3 | 1,670.2 | 1,208.2 | 1,150.6 | |
R&D Expenses | 4.213 | 0.758 | 1.081 | 2.34 | - | - | |
Selling General & Admin Expenses | 1,067.3 | 1,838.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.834) | (9.292) | (12.8) | (19.35) | (14.85) | (12.75) | |
Interest Income | 26.13 | 0.556 | 0.262 | 0.19 | - | 11.57 | |
Income Tax Expense | 10.66 | 11.43 | (18.93) | 20.42 | 40.94 | 46 | |
Net Income | |||||||
Net Income | 59.76 | (526.3) | (118) | (742.8) | 810.4 | 441.6 | |
Supplemental | |||||||
EBIT | 74.25 | (655.4) | (172.5) | (753.7) | 862 | 497.9 | |
EBITDA | 154.8 | (475.8) | 24.71 | (503) | 934.8 | 559.6 | |