
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 954.9 | 1,909.1 | 2,774.1 | 3,397.3 | 4,522.7 | 4,954.6 | |
COGS | 774 | 1,392 | 1,843.4 | 2,188.4 | 2,988.9 | 3,223.6 | |
Gross Profit | 180.9 | 517.1 | 930.7 | 1,208.9 | 1,533.7 | 1,731 | |
Operating Expenses & Income | |||||||
Operating Income | 17.6 | 212.8 | 540.1 | 627 | 724.7 | 899.5 | |
Total Operating Expenses | 178.4 | 291.1 | 390.7 | 580.6 | 809 | 831.6 | |
R&D Expenses | - | 14.04 | 28.27 | 37.23 | - | - | |
Selling General & Admin Expenses | 121.8 | 156.5 | 210.9 | 358.9 | 472.3 | 469.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.16) | (27.3) | (36.97) | (53.6) | (201.3) | (254.1) | |
Interest Income | 2.994 | 2.735 | 13.54 | 16.94 | 57.95 | 76.34 | |
Income Tax Expense | 6.715 | 37.49 | 108.5 | 145.7 | 153.5 | 185.9 | |
Net Income | |||||||
Net Income | (23.86) | 138.1 | 439.6 | 449.6 | 570.9 | 743.7 | |
Supplemental | |||||||
EBIT | 3.064 | 206.2 | 589.7 | 653.2 | 724.7 | 1,039.1 | |
EBITDA | 212.2 | 438.1 | 877.2 | 969 | 1,264.8 | 1,662.1 | |