

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 266.6 | 527.3 | 681.9 | 897.6 | 755.7 | 857.2 | |
COGS | 38.97 | 54.69 | 93.92 | 121.2 | 467.6 | 302 | |
Gross Profit | 227.7 | 472.6 | 588 | 776.4 | 288 | 555.2 | |
Operating Expenses & Income | |||||||
Operating Income | 87.55 | 264.7 | 326.8 | 404.1 | 185.9 | 271.2 | |
Total Operating Expenses | 122.2 | 172.5 | 258.3 | 372.3 | 102.2 | 284 | |
R&D Expenses | - | - | - | - | 39.64 | 55.28 | |
Selling General & Admin Expenses | 20.02 | 30.9 | 45.31 | 63.8 | 62.55 | 110.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21.67) | (54.87) | (80.43) | (212.5) | (247.7) | (290.1) | |
Interest Income | 2.35 | 8.846 | 20.2 | 11.7 | 14.76 | 25.37 | |
Income Tax Expense | (7.637) | (0.049) | (4.869) | (143.6) | (357.5) | (293.5) | |
Net Income | |||||||
Net Income | 79.32 | 236.7 | 258.3 | 337.8 | 250.2 | 265.8 | |
Supplemental | |||||||
EBIT | 97.67 | 275 | 316.2 | 351.9 | 185.9 | 242.8 | |
EBITDA | 178.9 | 380.8 | 485.8 | 573.8 | 448.8 | 513.7 | |