
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 1,167.5 | 1,518.9 | 1,751.4 | 2,502.5 | 2,713 |
COGS | 549.5 | 614.7 | 704.6 | 1,110 | 1,255.7 |
Gross Profit | 618 | 904.2 | 1,046.8 | 1,392.5 | 1,457.3 |
Operating Expenses & Income | |||||
Operating Income | 148.8 | 283.9 | 345.2 | 555.3 | 584 |
Total Operating Expenses | 1,018.7 | 1,235 | 1,406.2 | 1,947.2 | 2,129 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | 13 | 21 | 19.7 | 23.6 | - |
Earnings from Continuing Operations | |||||
Interest Expense | (16.2) | (29.7) | (59.8) | (67.5) | - |
Interest Income | 0.2 | 1.1 | 23.3 | 33.9 | - |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 106.7 | 185.3 | 243.3 | 404.3 | 425.7 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |