

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,441.3 | 4,688 | 5,495 | 5,917.8 | 6,701.5 | 13,183.9 | |
COGS | 1,984.1 | 3,002 | 3,096 | 2,959.9 | 4,242.4 | 6,441.8 | |
Gross Profit | 457.1 | 1,686 | 2,399 | 2,958 | 2,459.1 | 6,742 | |
Operating Expenses & Income | |||||||
Operating Income | (17.58) | 988 | 1,243 | 955.2 | 1,271.5 | 1,660.1 | |
Total Operating Expenses | 528.3 | 735 | 1,156 | 2,002.7 | 1,938 | 5,598.9 | |
R&D Expenses | 45.71 | 83 | 88 | 77.84 | 88 | 81 | |
Selling General & Admin Expenses | 18.46 | 22 | 28 | 32.67 | 34 | 1,066 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (231.2) | (248) | (334) | (274.8) | (662.8) | (1,110.2) | |
Interest Income | 4.3955 | 32 | 888 | 116.3 | 107 | - | |
Income Tax Expense | 7.9119 | 172 | 232 | 313.3 | 397.9 | 780.6 | |
Net Income | |||||||
Net Income | (218) | 516 | 631 | 328.7 | 380.9 | 688.4 | |
Supplemental | |||||||
EBIT | 21.98 | 1,069 | 1,294 | 1,084 | 1,130 | 1,491.1 | |
EBITDA | 616.2 | 1,830 | 2,087 | 1,800 | 2,112 | 3,483.5 | |