
| 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 563.8 | 986.3 | 1,537.2 | 1,806.2 |
COGS | 194.7 | 348.1 | 444.8 | 498.4 |
Gross Profit | 369.1 | 638.2 | 1,092.4 | 1,307.8 |
Operating Expenses & Income | ||||
Operating Income | 48.7 | 154.4 | 482.2 | 557.8 |
Total Operating Expenses | 515.1 | 831.9 | 1,055 | 1,248.4 |
R&D Expenses | 25 | 42.7 | - | - |
Selling General & Admin Expenses | 118.4 | 181.1 | 222.4 | 326 |
Earnings from Continuing Operations | ||||
Interest Expense | (4.4) | (10) | (20.3) | (15.4) |
Interest Income | - | 2.8 | 19.7 | 34 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 32.9 | 114 | 354.6 | 416.7 |
Supplemental | ||||
EBIT | - | - | - | - |
EBITDA | - | - | - | - |