

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 794.8 | 1,296 | 1,345.5 | 1,599.2 | 2,401.2 | 2,667.9 | |
COGS | 342.4 | 914.2 | 1,026.2 | 1,076.8 | 1,852.5 | 1,717 | |
Gross Profit | 452.4 | 381.9 | 319.4 | 522.5 | 548.7 | 950.9 | |
Operating Expenses & Income | |||||||
Operating Income | 356.2 | 140.2 | 32.93 | 162.9 | 494.2 | 775.8 | |
Total Operating Expenses | 96.14 | 241.6 | 286.4 | 359.6 | 54.51 | 175.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 19.53 | 26.24 | 26.12 | 31.53 | 54.23 | 50.41 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.4) | (11.89) | (17.61) | (45.29) | (125.4) | (112.9) | |
Interest Income | 1.176 | 104.4 | 3.39 | 14.77 | 7.542 | 33.31 | |
Income Tax Expense | 80.92 | 57.58 | 33.72 | 47.54 | 138 | 248.4 | |
Net Income | |||||||
Net Income | 226.8 | 122.2 | (101.7) | 82.91 | 321.4 | 471.4 | |
Supplemental | |||||||
EBIT | 354.5 | 214.4 | 19.35 | 142.9 | 619.3 | 921.6 | |
EBITDA | 434.3 | 335 | 184.3 | 353.4 | 1,120.8 | 1,377.6 | |