

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,163.9 | 1,425.2 | 1,630.4 | 1,794 | 1,747.9 | 3,585.5 | |
COGS | 1,032.5 | 1,246.7 | 879.2 | 953.7 | 1,627.1 | 2,554.8 | |
Gross Profit | 131.4 | 178.5 | 751.3 | 840.3 | 120.9 | 673.9 | |
Operating Expenses & Income | |||||||
Operating Income | 66.61 | 89.1 | 90.68 | 91.94 | 161 | 324.8 | |
Total Operating Expenses | 64.75 | 89.39 | 660.6 | 748.4 | (40.16) | 725.9 | |
R&D Expenses | 267 | 321 | 323 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.291) | (6.708) | (20.39) | (31.21) | (81.19) | (106.8) | |
Interest Income | 0.491 | 0.861 | 1.652 | 4.557 | 6.219 | - | |
Income Tax Expense | 16.27 | 20.55 | 24.08 | 20.61 | 24.51 | 52.91 | |
Net Income | |||||||
Net Income | 44.05 | 56.96 | 37.53 | 56.01 | 139.7 | 226.6 | |
Supplemental | |||||||
EBIT | 66.61 | 83.99 | 81.67 | 131.6 | 161 | 317.2 | |
EBITDA | 161.3 | 183 | 182 | 241.3 | 253.9 | 499.3 | |