

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 518.7 | 716.6 | 794.3 | 1,318.2 | 1,526.9 | 5,217.2 | |
COGS | 205.2 | 425 | 217.4 | 816.5 | 283.5 | 3,270.6 | |
Gross Profit | 313.5 | 291.6 | 576.9 | 501.7 | 1,243.4 | 1,946.7 | |
Operating Expenses & Income | |||||||
Operating Income | 202 | 132 | 53.27 | 195.5 | 182.4 | 1,294.6 | |
Total Operating Expenses | 101.3 | 140.3 | 523.6 | 306.2 | 1,344.5 | 1,101.6 | |
R&D Expenses | - | - | 11.68 | - | - | - | |
Selling General & Admin Expenses | 54.87 | 86.41 | 131 | 208.9 | 247 | 128.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.471) | (5.281) | (10.58) | (44.24) | (77.5) | (248.9) | |
Interest Income | 1.599 | 1.673 | 2.032 | 40.72 | 75.1 | 44.1 | |
Income Tax Expense | (9.103) | 40.9 | 30.23 | 53.27 | - | 344.3 | |
Net Income | |||||||
Net Income | (75.98) | 87.8 | 21.65 | 94.22 | 18.3 | 661.7 | |
Supplemental | |||||||
EBIT | (82.62) | 134.1 | 69.64 | 304.1 | - | - | |
EBITDA | 395.5 | 541 | 400.3 | 572.2 | - | - | |