
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 252.6 | 363.7 | 402.6 | 498.2 | 1,132.4 |
COGS | 112.3 | 152.4 | 165.4 | 232 | 538.1 |
Gross Profit | 140.4 | 211.3 | 237.2 | 266.2 | 594.2 |
Operating Expenses & Income | |||||
Operating Income | 74.51 | 99.19 | 129.8 | 136 | 312 |
Total Operating Expenses | 178.1 | 264.5 | 272.8 | 362.1 | 820.4 |
R&D Expenses | 44.49 | 56.65 | 59.56 | 82.95 | - |
Selling General & Admin Expenses | 25.92 | 36.17 | 52.15 | 56.55 | 132.1 |
Earnings from Continuing Operations | |||||
Interest Expense | (0.89) | (1.223) | (1.551) | (4.167) | (2.242) |
Interest Income | 1.437 | 2.315 | 3.415 | 4.167 | 9.399 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 63.16 | 88.57 | 115.4 | 117.8 | 273.3 |
Supplemental | |||||
EBIT | 73.99 | 99.17 | 129.5 | 134.8 | - |
EBITDA | 75.42 | 102 | 139.2 | 167.1 | - |