

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,481.8 | 1,389.4 | 1,540 | 1,659.4 | 1,576.5 | 1,560.5 | |
COGS | 1,112.5 | 135.3 | 1,329 | 186.2 | 1,365.7 | 1,047.1 | |
Gross Profit | 369.3 | 1,254.1 | 211 | 1,473.3 | 210.7 | 513.5 | |
Operating Expenses & Income | |||||||
Operating Income | 58.7 | 35.13 | 56.61 | 71.8 | 64.94 | 33.99 | |
Total Operating Expenses | 310.6 | 1,218.9 | 154.4 | 1,401.5 | 145.8 | 479.5 | |
R&D Expenses | 1.424 | 1.37 | 1.011 | 0.38 | - | - | |
Selling General & Admin Expenses | 122.8 | 144.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.023) | (5.956) | (13.81) | (17.24) | (13.99) | (16.5) | |
Interest Income | 0.49 | 0.648 | 2.818 | 2.819 | 3.078 | 5.918 | |
Income Tax Expense | (5.862) | 2.185 | 15.58 | 0.01 | 25.34 | 21.94 | |
Net Income | |||||||
Net Income | 61.06 | 29.9 | 26.89 | 54.38 | 21.46 | (0.913) | |
Supplemental | |||||||
EBIT | 44.06 | 38.04 | 53.15 | 75.05 | 64.94 | 35.48 | |
EBITDA | 92.92 | 94.74 | 110.6 | 137.1 | 119.5 | 90.49 | |