
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 253.6 | 315.4 | 452.3 | 605.5 | 551.8 | 529 | |
COGS | 144.9 | 181.1 | 249.8 | 346.5 | 333.9 | 472.8 | |
Gross Profit | 108.7 | 134.3 | 202.5 | 259 | 551.8 | 547.1 | |
Operating Expenses & Income | |||||||
Operating Income | 82.58 | 64.93 | 114.7 | 148.9 | 99.23 | 100.8 | |
Total Operating Expenses | 26.12 | 69.37 | 87.75 | 110.1 | 452.6 | 16.1 | |
R&D Expenses | 3.491262 | 22.42 | 26.78 | 34.04 | 36.12 | 61.84 | |
Selling General & Admin Expenses | 18.3 | 22.3 | 27.89 | 32.05 | 32.44 | 64.37 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.307572) | (1.047127) | (0.769827) | (0.429336) | (0.0568) | (0.0371) | |
Interest Income | 1.327267 | 3.133644 | 3.040381 | 2.989138 | 1.153366 | 0.534562 | |
Income Tax Expense | 10.19 | 5.02285 | 12.97 | 18.86 | 10.74 | 8.033162 | |
Net Income | |||||||
Net Income | 72.87 | 60.34 | 102 | 129.9 | 88.76 | 90.21 | |
Supplemental | |||||||
EBIT | 84.32 | 66.3 | 115.5 | 149.1 | 99.5 | - | |
EBITDA | 103.3 | 88.71 | 145.1 | 196.3 | 146.7 | - | |