

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,266.3 | 4,940.6 | 11,557.4 | 5,800.7 | 2,372.4 | 2,372.4 | |
COGS | 2,357.7 | 3,444 | 6,581 | 3,704.2 | 1,841.9 | 1,841.9 | |
Gross Profit | 908.6 | 1,496.6 | 4,976.4 | 2,096.5 | 530.6 | 530.6 | |
Operating Expenses & Income | |||||||
Operating Income | 74.67 | 535.6 | 3,364.3 | 867.1 | (825.6) | (825.6) | |
Total Operating Expenses | 834 | 961.1 | 1,612.1 | 1,229.4 | 1,356.2 | 1,356.2 | |
R&D Expenses | 106.2 | 95.03 | 105.1 | 129.9 | - | - | |
Selling General & Admin Expenses | 81 | 90 | 96 | 99 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.265) | (5.822) | (5.976) | (7.767) | (6.892) | (6.892) | |
Interest Income | 2.441 | 28.03 | 8.78 | 5.562 | 9.063 | - | |
Income Tax Expense | 71.47 | 253.1 | 949.4 | 329.8 | (373) | (373) | |
Net Income | |||||||
Net Income | (39.79) | 164.1 | 2,328.6 | 476.4 | (470.3) | (470.3) | |
Supplemental | |||||||
EBIT | 74.67 | 535.6 | 3,364.3 | 867.1 | (825.6) | (825.6) | |
EBITDA | 146.4 | 666.7 | 3,502.6 | 1,103.6 | (517.1) | (517.1) | |