
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,576.4 | 2,059 | 2,810.3 | 2,796.7 | 2,152.6 | 1,967.8 | |
COGS | 975.6 | 1,219.4 | 1,674.6 | 1,678 | 146.6 | 31.7 | |
Gross Profit | 600.8 | 839.6 | 1,135.7 | 1,118.7 | 2,006 | 1,936.1 | |
Operating Expenses & Income | |||||||
Operating Income | 423.1 | 609.4 | 722.7 | 261.6 | 570.1 | 560.8 | |
Total Operating Expenses | 177.6 | 230.1 | 413 | 857.1 | 1,435.9 | 1,607.9 | |
R&D Expenses | 0 | 0 | 0 | - | - | - | |
Selling General & Admin Expenses | 790.8 | 1,000.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.627) | (134.3) | (441.4) | - | (335.2) | (142.9) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 86.63 | 113.8 | 103 | 17.5 | 8.266942 | (5.224058) | |
Net Income | |||||||
Net Income | 353.8 | 461.1 | 422 | 72.98 | 33.98 | 44.66 | |
Supplemental | |||||||
EBIT | 423.1 | 609.4 | 722.7 | 261.6 | 187.5 | - | |
EBITDA | 524.3 | 732.9 | 867.4 | 425.7 | 334.1 | - | |