

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,906.7 | 2,079 | 2,567.2 | 3,252 | 3,565 | 2,781.2 | |
COGS | 1,228.6 | 1,409.5 | 1,746.7 | 2,215 | 2,383 | 2,074.1 | |
Gross Profit | 678.1 | 669.5 | 820.5 | 1,037 | 1,182 | 707.1 | |
Operating Expenses & Income | |||||||
Operating Income | 21.4 | 68.7 | 498.1 | 240 | 576 | 361 | |
Total Operating Expenses | 431.4 | 373.7 | 353.8 | 797 | 606 | 346 | |
R&D Expenses | 24 | 17.6 | 14.5 | 18 | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.9) | (8.2) | (10) | (8) | (14) | (1) | |
Interest Income | 0.4 | 2.2 | 11.3 | 41 | 22 | - | |
Income Tax Expense | 0.3 | 23.2 | 30.1 | 38 | 19 | (1.190699) | |
Net Income | |||||||
Net Income | 4.1 | 62.4 | 124.3 | 337 | 275 | 221 | |
Supplemental | |||||||
EBIT | 26.6 | 86.5 | 158.3 | 282 | 308 | 93.03 | |
EBITDA | 121.1 | 171.9 | 247.8 | 384 | 441 | 202.3 | |