

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,332 | 2,245.4 | 1,701.6 | 1,675.4 | 1,297.8 | 1,637.6 | |
COGS | 813.2 | 907.6 | 835 | 987.3 | 1,489.3 | 1,046.4 | |
Gross Profit | 518.8 | 1,337.8 | 866.6 | 688.1 | (191.4) | 591.2 | |
Operating Expenses & Income | |||||||
Operating Income | 355.5 | 1,106 | 718.7 | 471.2 | (270.9) | 322.6 | |
Total Operating Expenses | 163.3 | 231.8 | 147.8 | 216.9 | 79.48 | 268.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 91.53 | 100.9 | 99.53 | 100.2 | 76.12 | 77.76 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (111.8) | (123.1) | (103.9) | (79.13) | (60.1) | (219.9) | |
Interest Income | 382.3 | 379.2 | 19.46 | 24.41 | 30.83 | 33.72 | |
Income Tax Expense | 34.46 | 110.5 | 158.2 | 160 | 65.2 | 106.8 | |
Net Income | |||||||
Net Income | (77.84) | 226.6 | 213.5 | 189.9 | (699.8) | (542.2) | |
Supplemental | |||||||
EBIT | 68.44 | 460.2 | 475.7 | 428.9 | (574.5) | - | |
EBITDA | 546.2 | 968.8 | 930.5 | 894.4 | 19.35 | 206.5 | |