
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 254.2 | 300.2 | 450.7 | 624.9 |
COGS | 176.3 | 198.7 | 302 | 416.2 |
Gross Profit | 77.93 | 101.5 | 148.7 | 208.7 |
Operating Expenses & Income | ||||
Operating Income | 34.42 | 39.77 | 61.71 | 72.15 |
Total Operating Expenses | 43.51 | 61.73 | 87.04 | 136.6 |
R&D Expenses | 9.013 | 10.67 | 17.55 | 23.52 |
Selling General & Admin Expenses | 6.013 | 6.935 | 5.879 | 112.5 |
Earnings from Continuing Operations | ||||
Interest Expense | (1.301) | (0.925) | (0.872) | (0.710132) |
Interest Income | 1.511 | 0.925 | 0.872 | 2.265 |
Income Tax Expense | 5.084 | 5.483 | 9.445 | 11.53 |
Net Income | ||||
Net Income | 31.43 | 34.85 | 52.3 | 61.87 |
Supplemental | ||||
EBIT | 37.82 | 41.26 | 62.62 | 71.78 |
EBITDA | 41.78 | 47.11 | 69.48 | 81.35 |