

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 371.7 | 620.9 | 802 | 954.7 | 1,471.4 | 2,837.3 | |
COGS | 280.5 | 479.6 | 579.3 | 692.4 | 1,033.1 | 2,198.9 | |
Gross Profit | 91.22 | 141.3 | 222.6 | 262.3 | 438.8 | 632.1 | |
Operating Expenses & Income | |||||||
Operating Income | 4.583627 | 31.69 | 51.47 | 23.3 | 109.1 | 207.1 | |
Total Operating Expenses | 82.65 | 109.6 | 171.2 | 239 | 329.7 | 504.9 | |
R&D Expenses | - | 11.73 | 11.52 | - | - | 10.73 | |
Selling General & Admin Expenses | 6.823574 | 9.795 | 17.15 | 28.89 | 30.68 | 223.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.089621) | (2.649) | (12.79) | (12.03) | (16.57) | (25.21) | |
Interest Income | 0.466802 | 0.549 | 49.97 | 4.672 | 17.17 | - | |
Income Tax Expense | 1.750288 | 7.06 | 14.89 | 2.187 | 54.38 | 81.18 | |
Net Income | |||||||
Net Income | 2.491369 | 18.95 | 79.77 | (27.76) | 143.3 | 271.2 | |
Supplemental | |||||||
EBIT | 5.693052 | 28.28 | 107.2 | (14.67) | 204.9 | 227.4 | |
EBITDA | 30.61 | 56.29 | 144.2 | 52.64 | 289.1 | 394 | |