

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,169.9 | 2,262.4 | 3,189.6 | 3,553.1 | 4,040.7 | 7,947.8 | |
COGS | 417.2 | 778.3 | 2,022.5 | 1,220.9 | 2,954.8 | 4,760.4 | |
Gross Profit | 357.8 | 1,484.1 | 1,167.1 | 2,332.2 | 1,085.9 | 3,187.4 | |
Operating Expenses & Income | |||||||
Operating Income | 25.42 | 184.1 | 507.8 | 542.8 | 793.8 | 904.7 | |
Total Operating Expenses | 332.4 | 553.5 | 659.3 | 1,789.4 | 292.2 | - | |
R&D Expenses | 5.9112 | 5.7 | 7.4 | - | - | - | |
Selling General & Admin Expenses | 2.80782 | 3.9 | 6.3 | 10.1 | 9.2 | 10.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (52.46) | (72.8) | (69.4) | (89.9) | (158.9) | (286) | |
Interest Income | 4.06395 | 27.3 | 48.9 | 14.4 | 16.9 | - | |
Income Tax Expense | 25.2 | 26.7 | 29.4 | 40.9 | 81.09 | 120.6 | |
Net Income | |||||||
Net Income | 57.56 | 1,631.5 | 419 | 297.7 | 11 | 293.1 | |
Supplemental | |||||||
EBIT | 110.4 | 241.6 | 561.5 | 497.2 | 793.8 | 1,352.4 | |
EBITDA | 354.5 | 588.6 | 955.2 | 897.5 | 1,238.2 | 2,232.8 | |