

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 619.3 | 1,957.9 | 3,009.7 | 3,433.2 | 3,636 | 6,490.3 | |
COGS | 695 | 1,414.3 | 1,755 | 1,815.5 | 2,504 | 3,892 | |
Gross Profit | (75.65) | 543.6 | 1,254.7 | 1,617.7 | 1,132 | 2,598.3 | |
Operating Expenses & Income | |||||||
Operating Income | (229.6) | 81.97 | 166.8 | 205.9 | 267.8 | 428.6 | |
Total Operating Expenses | 262.1 | 550.2 | 1,087.9 | 1,411.8 | 1,439.1 | 2,169.7 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 0.59392 | 2.06057 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42.69) | (62.35) | (97.8) | (115.5) | (116.8) | (211.8) | |
Interest Income | 12.7 | 15.77 | 17.3 | 15.3 | 9.9 | - | |
Income Tax Expense | (36.3) | 13.71 | 32 | 33.1 | 13.59 | 51.95 | |
Net Income | |||||||
Net Income | (265.3) | (9.13818) | 8.1 | 27.4 | (74) | (21.98) | |
Supplemental | |||||||
EBIT | (249.3) | 13.44 | 199.8 | 234.1 | 267.6 | 482.7 | |
EBITDA | 9.28 | 265.8 | 510.6 | 607.5 | 685.3 | 1,336.4 | |