

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 458.9 | 1,051.4 | 1,309.7 | 1,595.3 | 1,746.7 | 1,859 | |
COGS | 261.3 | 573.6 | 884.1 | 1,088 | 1,084.7 | 1,197.9 | |
Gross Profit | 197.6 | 477.7 | 425.6 | 507.2 | 662 | 661.2 | |
Operating Expenses & Income | |||||||
Operating Income | 182.3 | 279.4 | 398 | 329.8 | 352.6 | 360.3 | |
Total Operating Expenses | 133.2 | 260.6 | 27.57 | 177.5 | 309.4 | 300.9 | |
R&D Expenses | 0.523064 | 0.865586 | 1.195037 | - | - | - | |
Selling General & Admin Expenses | 19.53 | 40.38 | 35.83 | 37.78 | 37.04 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (109.5) | (116.6) | (121.9) | (163.4) | (143.8) | (165.4) | |
Interest Income | 11.05 | 17.58 | 33.75 | 56.41 | 52.97 | 17.6 | |
Income Tax Expense | 27.66 | 25.77 | 31.79 | 41.07 | 56.67 | 29.9 | |
Net Income | |||||||
Net Income | 39.31 | 122.2 | 230.9 | 175.9 | 60.56 | 108.3 | |
Supplemental | |||||||
EBIT | 182.3 | 283.5 | 450.8 | 393.9 | 352.6 | 320.6 | |
EBITDA | 249.3 | 379 | 588.4 | 591.5 | 545.3 | 526.2 | |