

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 753.4 | 858.9 | 5,268.5 | 6,394.7 | 7,577.5 | 8,153 | |
COGS | 635 | 686.4 | 4,358.9 | 5,241.6 | 6,248.8 | 6,652.9 | |
Gross Profit | 118.4 | 172.6 | 909.6 | 1,153.1 | 1,328.7 | 1,500.1 | |
Operating Expenses & Income | |||||||
Operating Income | 32.85 | (18.39) | 262.1 | 667.2 | 608.5 | 762.9 | |
Total Operating Expenses | 720.5 | 877.3 | 5,006.4 | 5,727.5 | 6,969 | 7,390.1 | |
R&D Expenses | 7.718404 | 20.81 | 90.3 | 55 | 74.4 | 97.8 | |
Selling General & Admin Expenses | 68.14 | 86.89 | 519.6 | 508.6 | 552.1 | 578.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (43.78) | (39.99) | (235.8) | (212.5) | (197) | (480.6) | |
Interest Income | 3.769453 | 20.98 | 119.5 | 141.9 | 119.7 | 170 | |
Income Tax Expense | 69.84 | (2.913924) | - | - | - | - | |
Net Income | |||||||
Net Income | (8.02355) | (35.07) | 164 | 352.5 | 351.9 | 407.9 | |
Supplemental | |||||||
EBIT | 161.8 | (45.65) | 356.5 | 769.5 | 464.6 | 586.1 | |
EBITDA | 86.14 | 40.84 | 598.2 | 1,013.1 | 724.1 | 842.3 | |