
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,275.8 | 2,262.8 | 4,723.8 | 4,302.6 | 5,522.8 | 7,731.7 | |
COGS | 1,175.9 | 2,138.7 | 4,282 | 3,827.9 | 4,884.1 | 6,830.4 | |
Gross Profit | 99.84 | 124.1 | 441.8 | 474.7 | 638.7 | 901.3 | |
Operating Expenses & Income | |||||||
Operating Income | 47.32 | 48.37 | 78.07 | 4.29 | 82.66 | 46.95 | |
Total Operating Expenses | 52.54 | 75.75 | 363.7 | 470.4 | 5,440.2 | 3,550.6 | |
R&D Expenses | 3.415 | - | 30.31 | 24.17 | 34.8 | 45.98 | |
Selling General & Admin Expenses | 18.73 | 41.4 | 251.1 | 325.8 | 521.2 | 675.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.904) | (0.494) | (6.172) | (10.72) | (25.41) | (41.17) | |
Interest Income | 0.044 | 0.635 | 3.733 | 17.14 | 20.14 | 14.85 | |
Income Tax Expense | 9.461 | 12.91 | 5.503 | 5.788 | - | 11.43 | |
Net Income | |||||||
Net Income | 32.39 | 39.84 | 59.33 | 47.54 | 50.53 | 72.96 | |
Supplemental | |||||||
EBIT | - | 15.97 | 78.07 | 66.78 | - | - | |
EBITDA | 47.32 | 53.24 | 149.3 | 157.1 | - | - | |