

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 469.8 | 505.8 | 549.3 | 534.7 | 529.3 | 1,064 | |
COGS | 154.4 | 442.8 | 493.7 | 208 | 208.5 | 882.6 | |
Gross Profit | 315.5 | 63.04 | 55.53 | 326.7 | 320.8 | 181.4 | |
Operating Expenses & Income | |||||||
Operating Income | 59.01 | 63.83 | 56.5 | 47.31 | 47.57 | 94.35 | |
Total Operating Expenses | 181.6 | (0.79) | (0.967) | 279.4 | 274.8 | 87.07 | |
R&D Expenses | 1.823911 | 1.841 | 2.369 | 2.68 | - | 5.18 | |
Selling General & Admin Expenses | 174 | 7.759 | 3.598 | 2.951 | 274 | 275.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.513) | (6.357) | (10.66) | (11.98) | (10.94) | (21.48) | |
Interest Income | 0.292 | 5.893 | 3.026 | 3.63 | 3.962 | 20.28 | |
Income Tax Expense | 11.1 | 8.061 | 5.243 | 5.253 | 3.753 | 8.82 | |
Net Income | |||||||
Net Income | 38.69 | 42.99 | 24.2 | 23.29 | 16.89 | 41.36 | |
Supplemental | |||||||
EBIT | 58.37 | 59.08 | 49.23 | 49.78 | 34.04 | 79.77 | |
EBITDA | 64.63 | 66.09 | 58.47 | 60.49 | 45.27 | 101.6 | |