

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,322.8 | 2,368.3 | 2,413.3 | 2,364.9 | 1,504 | 1,260.5 | |
COGS | 766.1 | 1,216.6 | 1,110.2 | 1,260.1 | 1,367.2 | 1,194.1 | |
Gross Profit | 556.7 | 1,151.7 | 1,303.1 | 1,104.8 | 136.8 | 66.34 | |
Operating Expenses & Income | |||||||
Operating Income | 238.9 | 737.4 | 942.7 | 538.6 | (170.6) | (274.5) | |
Total Operating Expenses | 317.9 | 414.3 | 360.4 | 566.2 | 307.4 | 602.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 199.9 | 236.1 | 227.1 | 285.5 | 307.4 | 295.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (154.3) | (236.9) | (277.8) | (328.4) | (777.8) | (735.7) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 12.46 | (123.4) | 115.5 | 69.51 | 61.35 | 38.82 | |
Net Income | |||||||
Net Income | 97.1 | 194.5 | 547.9 | (249) | (1,843.6) | (2,044) | |
Supplemental | |||||||
EBIT | 250.9 | 287.1 | 923.7 | 95.29 | (992.8) | - | |
EBITDA | 350.5 | 430.7 | 1,111 | 257.8 | (750.4) | - | |