
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 520.7 | 838.3 | 1,272.5 | 1,716.7 | 1,155.5 | 1,155.5 |
COGS | 309 | 544.4 | 861.9 | 1,116.8 | 712.5 | 712.5 |
Gross Profit | 211.7 | 293.9 | 410.6 | 600 | 443 | 443 |
Operating Expenses & Income | ||||||
Operating Income | 150.6 | 240.4 | 342.8 | 514.6 | 357.8 | 357.8 |
Total Operating Expenses | 370.1 | 597.9 | 929.6 | 1,202.2 | 797.7 | 797.7 |
R&D Expenses | - | - | 3.461 | 5.145 | 6.113 | 6.113 |
Selling General & Admin Expenses | 61.83 | 64.07 | 75.54 | 91.38 | 86.37 | 86.37 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.236) | (23.24) | (33.12) | (33.73) | (27.86) | (27.86) |
Interest Income | 0.202 | 1.514 | 7.418 | 10.62 | 9.004 | 9.004 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 119.1 | 180.4 | 254.6 | 409 | 277.9 | 277.9 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |