
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,011.9 | 2,022.1 | 2,939.5 | 4,028.5 | 5,828.9 | 5,828.9 | |
COGS | 403.2 | 894.4 | 1,158.8 | 1,409.4 | 2,379.2 | 2,379.2 | |
Gross Profit | 608.7 | 1,127.8 | 1,780.8 | 2,619.1 | 3,449.8 | 3,449.8 | |
Operating Expenses & Income | |||||||
Operating Income | 243 | 708.1 | 1,236.2 | 1,690.7 | 922.7 | 922.7 | |
Total Operating Expenses | 365.7 | 419.7 | 544.6 | 928.5 | 2,527.1 | 2,527.1 | |
R&D Expenses | 106.7 | 53.6 | 76.29 | 66.8 | - | - | |
Selling General & Admin Expenses | 259 | 43 | 40 | 44 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.17) | (8.102) | (5.398) | (3.828) | (4.303) | (4.303) | |
Interest Income | 233.3 | 0.019 | 0.03 | - | - | - | |
Income Tax Expense | 65.72 | 206.2 | 304.8 | 461.3 | (578.4) | (578.4) | |
Net Income | |||||||
Net Income | (48.05) | 318 | 658.2 | 633.5 | 1,512.6 | 1,512.6 | |
Supplemental | |||||||
EBIT | 243 | 708.1 | 1,236.2 | 1,690.7 | 922.7 | 922.7 | |
EBITDA | 251.8 | 725.6 | 1,260.5 | 1,819.5 | 1,489.8 | 1,489.8 | |