
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 165.1 | 250.1 | 858.8 | 1,282.8 | 1,277 | 1,338.4 | |
COGS | 135.5 | 178.3 | 669.3 | 817.1 | 1,019.9 | 1,127 | |
Gross Profit | 29.63 | 71.81 | 189.6 | 465.7 | 257.1 | 211.4 | |
Operating Expenses & Income | |||||||
Operating Income | 22.17 | 56.49 | 124.7 | 379 | 181.1 | 130.9 | |
Total Operating Expenses | 142.9 | 193.6 | 734.2 | 903.9 | 1,095.9 | 1,207.5 | |
R&D Expenses | - | - | - | 0.602026 | - | - | |
Selling General & Admin Expenses | 4.778775 | 5.587313 | 38.81 | 69.97 | 63.99 | 68.09 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.429074) | (0.643265) | (4.302648) | (0.942401) | (8.988218) | (8.974602) | |
Interest Income | 2.385893 | 0.407808 | 9.171819 | 38.6 | 5.732184 | 7.211987 | |
Income Tax Expense | 0.0107 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 25.85 | 58.69 | 128.5 | 171 | 241.1 | 251.6 | |
Supplemental | |||||||
EBIT | 22.17 | - | - | - | - | - | |
EBITDA | 40.92 | 77.75 | - | - | - | - | |