

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,023.2 | 1,331.3 | 1,630.4 | 1,794 | 1,747.3 | 3,583.8 | |
COGS | 907.7 | 1,164.6 | 879.2 | 953.7 | 1,626.5 | 2,553.2 | |
Gross Profit | 115.5 | 166.7 | 751.3 | 840.3 | 120.8 | 673.8 | |
Operating Expenses & Income | |||||||
Operating Income | 58.56 | 83.23 | 90.68 | 91.94 | 160.9 | 324.6 | |
Total Operating Expenses | 56.92 | 83.5 | 660.6 | 748.4 | (40.14) | 725.9 | |
R&D Expenses | 234.7 | 299.8 | 323 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.530418) | (6.265943) | (20.39) | (31.21) | (81.16) | (104.6) | |
Interest Income | 0.431638 | 0.80426 | 1.652 | 4.557 | 6.219 | - | |
Income Tax Expense | 14.3 | 19.2 | 24.08 | 20.61 | 24.5 | 52.87 | |
Net Income | |||||||
Net Income | 38.72 | 53.21 | 37.53 | 56.01 | 139.7 | 226.5 | |
Supplemental | |||||||
EBIT | 58.56 | 83.23 | 81.14 | 131.6 | 160.9 | 317.1 | |
EBITDA | 141.8 | 175.7 | 181.5 | 241.3 | 253.8 | 505.9 | |