
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 347.9 | 623.4 | 1,317.6 | 2,195.3 | 2,021.5 | 2,326.3 | |
COGS | 263.2 | 422.3 | 980.3 | 1,762 | 1,527.2 | 1,718.9 | |
Gross Profit | 84.76 | 201 | 337.4 | 433.3 | 494.3 | 607.3 | |
Operating Expenses & Income | |||||||
Operating Income | 69.43 | 163 | 265.2 | 222.8 | 320.5 | 372 | |
Total Operating Expenses | 278.5 | 460.3 | 1,052.4 | 1,972.5 | 1,701 | 1,954.3 | |
R&D Expenses | 1.520438 | - | - | - | - | - | |
Selling General & Admin Expenses | 10.84 | 32.59 | 51.54 | 142.6 | 108 | 176.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.028302) | (1.464397) | (32.93) | (40.4) | (47.76) | (117.2) | |
Interest Income | 1.234306 | 0.856418 | 13.74 | 39.49 | 22.61 | 71.56 | |
Income Tax Expense | 21.79 | 41.7 | - | - | - | - | |
Net Income | |||||||
Net Income | 66.44 | 153.2 | 174 | 25.58 | 153.9 | 223.3 | |
Supplemental | |||||||
EBIT | 69.31 | 163 | - | - | - | - | |
EBITDA | 92.21 | 199.3 | - | - | - | - | |