

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 518.7 | 716.6 | 824.3 | 1,318.2 | 1,526.9 | 1,266.3 | |
COGS | 205.2 | 425 | 696.8 | 816.5 | 992.7 | 819.5 | |
Gross Profit | 313.5 | 291.6 | 127.5 | 501.7 | 534.2 | 446.8 | |
Operating Expenses & Income | |||||||
Operating Income | (72.33) | 132 | 63.19 | 200.2 | 187 | 102.9 | |
Total Operating Expenses | 101.3 | 140.3 | 64.3 | 1,118 | 1,339.9 | 1,163.4 | |
R&D Expenses | 5.713 | 9.882 | 11.68 | - | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.471) | (5.281) | (10.58) | (35.6) | (77.5) | (75.6) | |
Interest Income | 1.599 | 0.665 | 4.006 | 7.1 | 12 | 12.8 | |
Income Tax Expense | (9.103) | 40.9 | 31.37 | - | - | - | |
Net Income | |||||||
Net Income | (75.98) | 87.8 | 21.65 | 94.2 | 18.3 | (24.4) | |
Supplemental | |||||||
EBIT | 202 | 153.5 | 63.19 | 183.1 | 175.6 | 92.8 | |
EBITDA | 680.1 | 560.3 | 398.4 | 681.7 | 889.4 | 693.5 | |