

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,703.4 | 2,625.2 | 2,959.9 | 2,921.9 | 2,903.6 | 5,830.9 | |
COGS | 1,152.4 | 1,358.8 | 1,793.5 | 1,044.4 | 1,434.7 | 2,822.1 | |
Gross Profit | 551 | 1,266.4 | 1,166.4 | 1,877.5 | 1,468.9 | 3,008.7 | |
Operating Expenses & Income | |||||||
Operating Income | 34.4 | 532.2 | 564.8 | 514 | 619.3 | 1,123.7 | |
Total Operating Expenses | 516.6 | 734.2 | 601.6 | 1,363.5 | 849.7 | 1,885 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | - | - | - | 127.6 | 141.4 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (171.1) | (168.1) | (178.2) | (187.4) | (200.6) | (386.6) | |
Interest Income | 4.5 | 36.8 | 66.2 | 42.3 | 34.5 | - | |
Income Tax Expense | 15.7 | 96.1 | 139.6 | 114.1 | 85.02 | 156.9 | |
Net Income | |||||||
Net Income | 42.5 | 278.8 | 312.1 | 253.7 | 211.7 | 305.5 | |
Supplemental | |||||||
EBIT | 227.5 | 538.2 | 629.9 | 555.2 | 619.3 | 1,169 | |
EBITDA | 554.4 | 883.7 | 1,013.3 | 957 | 1,045.5 | 2,021.5 | |