
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 247.9 | 387.2 | 356.9 | 455.8 | 612.5 | 673.6 | |
COGS | 132.3 | 217.2 | 186.3 | 224.3 | 289.7 | 291.5 | |
Gross Profit | 166.4 | 233.1 | 170.6 | 231.6 | 322.8 | 382.1 | |
Operating Expenses & Income | |||||||
Operating Income | 123.3 | 162.6 | 130.5 | 171.5 | 248.3 | 296.2 | |
Total Operating Expenses | 24.65 | 34.1 | 40.1 | 60.13 | 74.45 | 85.94 | |
R&D Expenses | 4.96 | 8.473433 | 8.646077 | 9.481901 | 11.53 | - | |
Selling General & Admin Expenses | 7.169 | 31.2 | 40.24 | 50.65 | 76.43 | 14.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.643) | (2.734709) | (2.950366) | (2.242255) | (8.617055) | (10.97) | |
Interest Income | 1.664 | 0.867148 | 1.21086 | 0.736467 | 9.045 | 1.922 | |
Income Tax Expense | 28.49 | 59.15 | 47.76 | 61.33 | 96 | 120.7 | |
Net Income | |||||||
Net Income | 41.62 | 77.01 | 60.52 | 95.6 | 107.8 | 126.8 | |
Supplemental | |||||||
EBIT | 117.6 | 171.1 | 139.1 | 180.9 | 248.3 | 290.1 | |
EBITDA | 135.6 | 206.2 | 183.3 | 226.3 | 323.1 | 370.8 | |