
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 323.7 | 445.5 | 456.6 | 610.8 |
COGS | 259.6 | 337.2 | 332.4 | 418.2 |
Gross Profit | 64.13 | 108.3 | 124.2 | 192.6 |
Operating Expenses & Income | ||||
Operating Income | 31.53 | 64.65 | 73.52 | 143.2 |
Total Operating Expenses | 292.2 | 380.8 | 383 | 467.6 |
R&D Expenses | 8.451 | 13.49 | 11.79 | 13.08 |
Selling General & Admin Expenses | 23.49 | 28.26 | 34.03 | 37.74 |
Earnings from Continuing Operations | ||||
Interest Expense | (0.027) | (2.032) | (0.451) | (4.185) |
Interest Income | 3.715 | 4.752 | 0.286 | 0.966 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 24.54 | 52.1 | 49.35 | 101.9 |
Supplemental | ||||
EBIT | 31.53 | 64.65 | 63.21 | 128.3 |
EBITDA | 36.08 | 68.6 | 66.81 | 132.3 |