

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,797.5 | 3,325.7 | 3,727.4 | 4,347.1 | 5,406.1 | 5,405.1 | |
COGS | 1,165.2 | 2,372.1 | 2,675 | 3,186 | 4,174.9 | 4,148.3 | |
Gross Profit | 632.3 | 953.5 | 1,052.4 | 1,161.1 | 1,231.2 | 1,256.8 | |
Operating Expenses & Income | |||||||
Operating Income | (56.44) | 15.55 | 106.4 | 268.8 | 228.6 | 228.9 | |
Total Operating Expenses | 688.7 | 938 | 946.5 | 892.3 | 1,002.6 | 1,027.9 | |
R&D Expenses | 8.180999 | 5.887 | 4.2 | 10.8 | - | - | |
Selling General & Admin Expenses | 68 | 61 | 41 | 29 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.528) | (8.255) | (8.099) | (4.98) | (5.057) | (5.057) | |
Interest Income | 0.009 | 5.125 | 1.205 | 1.656 | 1.998 | - | |
Income Tax Expense | 3.247 | 19.97 | 21.97 | 50.08 | (19.67) | (19.99) | |
Net Income | |||||||
Net Income | (73.05) | (7.785) | 80.36 | 181.6 | 233.2 | 233.7 | |
Supplemental | |||||||
EBIT | (63.6) | 19.08 | 112.7 | 236.3 | 221.5 | 226.4 | |
EBITDA | 16.98 | 175.6 | 277.7 | 404.8 | 400.4 | 403.7 | |