

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,142.2 | 1,474.3 | 667.5 | 666.8 | 1,473.9 | 2,127.4 | |
COGS | 503.9 | 493.4 | 364.9 | 406.9 | 875.3 | 1,048.5 | |
Gross Profit | 638.3 | 980.8 | 302.7 | 259.9 | 598.7 | 1,078.7 | |
Operating Expenses & Income | |||||||
Operating Income | 456 | 853.1 | 225.4 | 145.9 | 432.3 | 871.2 | |
Total Operating Expenses | 686.2 | 621.1 | 442.2 | 520.9 | 1,041.7 | 1,256 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 48.12 | 34.79 | 46.3 | 44.8 | 47.9 | 58.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.4) | (61.56) | (62) | (71.8) | (126.2) | (101.7) | |
Interest Income | 1.933796 | 13.81 | 36.5 | 38.1 | 35.1 | 23 | |
Income Tax Expense | 18.54 | (41.11) | - | - | - | - | |
Net Income | |||||||
Net Income | 231.9 | 412.1 | 18.6 | (27.1) | (25.2) | 92.6 | |
Supplemental | |||||||
EBIT | 422.8 | 461.9 | 213.3 | 58.5 | 523.6 | 993.5 | |
EBITDA | 569.1 | 664.5 | 359.7 | 242.6 | 927 | 1,479.1 | |