

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 745.5 | 604.4 | 786.5 | 924.5 | 1,495.3 | 1,489.7 | |
COGS | 573 | 526.3 | 450.4 | 683.8 | 752.8 | 722.6 | |
Gross Profit | 172.5 | 78.1 | 336.1 | 240.7 | 742.6 | 767.1 | |
Operating Expenses & Income | |||||||
Operating Income | 137.3 | (18.4) | 61.8 | 182.3 | 651.8 | 659.1 | |
Total Operating Expenses | 39.4 | 93.8 | 274.3 | 58.4 | 90.76 | 108 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 24 | 23.9 | 29.9 | 38.6 | 88.6 | 88.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.3) | (17.8) | (7) | (7.8) | (39.89) | (42.98) | |
Interest Income | 118.8 | 3.8 | 7.5 | 149.8 | 5.4 | 71.4 | |
Income Tax Expense | 19.7 | 1.4 | 5.3 | (19.4) | 61.56 | 60.5 | |
Net Income | |||||||
Net Income | 140.6 | (66.8) | (64.5) | 102.6 | 872.9 | 866.5 | |
Supplemental | |||||||
EBIT | 126.1 | (18.4) | (52.2) | 91 | 651.8 | 570.3 | |
EBITDA | 322.9 | 177.5 | 182.9 | 339.1 | 898.4 | 810.1 | |