
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 200.4 | 287.7 | 560.4 | 623.4 | 786.1 | |
COGS | 115 | 186.4 | 387.2 | 433.8 | 539.5 | |
Gross Profit | 85.39 | 101.3 | 173.2 | 189.6 | 246.6 | |
Operating Expenses & Income | ||||||
Operating Income | 10.96 | 4.94 | 20.1 | 51.34 | 87.79 | |
Total Operating Expenses | 74.43 | 96.4 | 153.1 | 138.3 | 698.3 | |
R&D Expenses | 31.14 | 52.23 | 79 | 70.1 | 80.26 | |
Selling General & Admin Expenses | 31.58 | 28.35 | 43.28 | 42.78 | 78.52 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.294) | (0.608) | (3.643) | (2.552) | (1.78) | |
Interest Income | 0.019 | 0.242 | 1.308 | 1.795 | 3.246 | |
Income Tax Expense | 1.635 | 1.321 | 3.625 | 7.409 | - | |
Net Income | ||||||
Net Income | 8.385 | 11.85 | 13.22 | 36.07 | 79.99 | |
Supplemental | ||||||
EBIT | 10.31 | 13.78 | 20.49 | 46.03 | - | |
EBITDA | 21.78 | 28.57 | 41.67 | 69.47 | - | |