

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 702.3 | 1,112.1 | 1,114.7 | 1,100.7 | 996.4 | 2,039 | |
COGS | 604.4 | 960.2 | 993.9 | 287.5 | 296 | 1,152 | |
Gross Profit | 97.9 | 151.9 | 120.8 | 813.2 | 700.6 | 887 | |
Operating Expenses & Income | |||||||
Operating Income | 83.57 | 140.8 | 91.9 | 103.6 | 93.4 | 165.1 | |
Total Operating Expenses | 14.33 | 11.1 | 28.9 | 709.6 | 607.2 | - | |
R&D Expenses | 21.06 | 31.6 | 32.9 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.389) | (10.8) | (18) | (21.6) | (24.7) | (37.01) | |
Interest Income | 0.59112 | 1.6 | 3.9 | 2.6 | 2.9 | - | |
Income Tax Expense | 20.84 | 36 | 22.2 | 25.9 | 17.9 | 39.72 | |
Net Income | |||||||
Net Income | 54.53 | 88 | 47.3 | 50.3 | 21.1 | 46.21 | |
Supplemental | |||||||
EBIT | 84.46 | 142.4 | 95.8 | 126.1 | 48.11 | 200.6 | |
EBITDA | 117 | 185.2 | 138.6 | 170.5 | 91.1 | 284.7 | |