
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 678.7 | 1,477.8 | 2,040.6 | 2,034.5 | 1,131.2 | 1,239.7 | |
COGS | 498.4 | 1,150.4 | 1,559.1 | 1,638.1 | 831.2 | 659.1 | |
Gross Profit | 180.3 | 327.4 | 481.6 | 396.4 | 300 | 580.5 | |
Operating Expenses & Income | |||||||
Operating Income | 157.2 | 262.3 | 250 | 207.1 | 110 | 388.7 | |
Total Operating Expenses | 521.5 | 1,215.4 | 1,790.6 | 1,827.3 | 1,021.2 | 851 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 9.682766 | 39.4 | 93.87 | 104.9 | 45.65 | 43.53 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.1) | (93.37) | (254.4) | (453.5) | (209.1) | (189.2) | |
Interest Income | 8.970543 | 2.940884 | 85.64 | 53.64 | 14.38 | 56.9 | |
Income Tax Expense | 37.09 | 29.6 | - | - | - | - | |
Net Income | |||||||
Net Income | 109.1 | 166.1 | (213) | (485.6) | (187.7) | 91.85 | |
Supplemental | |||||||
EBIT | 180.5 | 300.5 | - | - | - | - | |
EBITDA | 174.7 | 294.2 | - | - | - | - | |