

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,125.5 | 961.3 | 457.2 | 817.7 | 1,514.9 | 2,726.5 | |
COGS | 561.4 | 403.4 | 178.5 | 332.7 | 757.1 | 1,246.8 | |
Gross Profit | 564.1 | 547.5 | 278.6 | 485 | 757.9 | 1,479.8 | |
Operating Expenses & Income | |||||||
Operating Income | 538.6 | 535 | 206 | 370.5 | 730.4 | 1,432.1 | |
Total Operating Expenses | 25.51 | 18.47 | 72.65 | 114.5 | 27.51 | 47.64 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 20.93 | 15.72 | 8.250102 | 13.61 | 26.94 | 17.34 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.351) | (2.976485) | (2.909283) | (5.694169) | (12.15) | (20.51) | |
Interest Income | 0.532 | 5.968667 | 7.711331 | 16.13 | 18.64 | - | |
Income Tax Expense | (0.142397) | 61.37 | 104.1 | 93.51 | 240.3 | 375.8 | |
Net Income | |||||||
Net Income | 233.6 | 284.9 | 330 | 243 | 437.2 | 797.1 | |
Supplemental | |||||||
EBIT | 273.3 | 383.8 | 211.1 | 375.5 | 730.4 | 1,260.2 | |
EBITDA | 531.7 | 526.8 | 356.3 | 531.7 | 851 | 1,527.5 | |