

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,285.3 | 1,719.9 | 1,926 | 2,194.5 | 2,223.3 | |
COGS | 891.9 | 1,181 | 1,570.1 | 1,725.3 | 1,775.3 | |
Gross Profit | 393.4 | 539 | 355.9 | 469.2 | 448 | |
Operating Expenses & Income | ||||||
Operating Income | (10.62) | 47.11 | 130.4 | 190 | 173.5 | |
Total Operating Expenses | 404 | 450.7 | 225.4 | 279.2 | 2,049.8 | |
R&D Expenses | 4.514887 | 5.657656 | - | - | - | |
Selling General & Admin Expenses | 150.2 | 140.3 | 143.7 | 178.6 | 274.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (30.17) | (18.02) | (28.57) | (55.8) | (48.9) | |
Interest Income | 2.5278 | 1.27322 | 8.25461 | 24.1 | 14.1 | |
Income Tax Expense | 11.38 | 20.37 | 8.52674 | 24.7 | - | |
Net Income | ||||||
Net Income | (198.7) | 0.88146 | 101.6 | 129.6 | 112.3 | |
Supplemental | ||||||
EBIT | (0.8426) | 40.25 | 138.7 | 210.1 | - | |
EBITDA | 154.1 | 161.5 | 254.4 | 341 | - | |