
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 400.6 | 598.9 | 916.4 | 1,098.9 | 1,405.5 | 2,235.7 | |
COGS | 280.5 | 430.8 | 834.6 | 967.4 | 973 | 1,059.6 | |
Gross Profit | 120.1 | 168.1 | 81.82 | 131.5 | 432.6 | 1,176.1 | |
Operating Expenses & Income | |||||||
Operating Income | 82.21 | 110.2 | 15.78 | 62.89 | 309.3 | 998.5 | |
Total Operating Expenses | 37.94 | 57.87 | 66.04 | 68.64 | 123.3 | 177.6 | |
R&D Expenses | 3.647 | 8.772 | 9.615 | 5.954 | 8.633 | 9.67 | |
Selling General & Admin Expenses | 27.65 | 38.47 | 42.65 | 50.13 | 93.09 | 139.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.653) | (6.685) | (17.45) | (16.21) | (28.07) | (30.5) | |
Interest Income | 0.026 | 0.096 | 1.252 | 6.278 | 6.999 | 6.251 | |
Income Tax Expense | 15.91 | 18.88 | (2.607) | 7.226 | 62.21 | 210 | |
Net Income | |||||||
Net Income | 62.47 | 78.46 | 4.007 | 58.7 | 241.2 | 784.6 | |
Supplemental | |||||||
EBIT | 84.04 | 104 | 18.85 | 82.13 | 331.5 | 1,018.2 | |
EBITDA | 102.2 | 136.2 | 64.07 | 133 | 409.4 | 1,100.4 | |