

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 603.6 | 631.2 | 882.5 | 1,203.4 | 1,031.4 | 2,235.2 | |
COGS | 486.1 | 516.7 | 387.5 | 508.3 | 581.3 | 1,088.8 | |
Gross Profit | 117.5 | 114.5 | 495 | 695 | 450 | 1,146.4 | |
Operating Expenses & Income | |||||||
Operating Income | 127.6 | 129.6 | 269.2 | 687.9 | 432.7 | 1,122 | |
Total Operating Expenses | 9.066 | 7.683 | 225.9 | 7.11 | 17.33 | 24.44 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 13.14 | 18.72 | 23.32 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.908) | (3.605) | (4.135) | (2.22262) | (14.13) | (14.76) | |
Interest Income | 0.501 | 3.939 | 13.26 | - | - | - | |
Income Tax Expense | 10.12 | 28.74 | 60.39 | 196.4 | 102.7 | 299.1 | |
Net Income | |||||||
Net Income | 12.4 | 61.56 | 216.6 | 474.2 | 118.7 | 592.8 | |
Supplemental | |||||||
EBIT | (2.428) | 89.67 | 281.1 | 650.4 | 432.7 | 1,084.4 | |
EBITDA | 173.1 | 251.9 | 461 | 818.3 | 762.8 | 1,580.7 | |