

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 244.1 | 418.9 | 650.4 | 746 | 1,093.6 | 1,212.7 | |
COGS | 113.7 | 216.8 | 373.5 | 451.3 | 690.8 | 776.1 | |
Gross Profit | 130.4 | 202.2 | 276.9 | 294.7 | 402.8 | 436.6 | |
Operating Expenses & Income | |||||||
Operating Income | 83.84 | 127.9 | 179.7 | 140.5 | 222.1 | 229.4 | |
Total Operating Expenses | 46.6 | 74.26 | 97.2 | 154.2 | 180.7 | 207.1 | |
R&D Expenses | 3.386 | 6.348 | 12.65 | 25.63 | 30.71 | 36.06 | |
Selling General & Admin Expenses | 38.23 | 47.93 | 67.05 | 95.66 | 109.6 | 127.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.544) | (0.177) | (88.82) | (49.7) | (20.93) | (28.19) | |
Interest Income | 2.54 | 18.08 | 49.59 | 28.27 | 26.25 | 39.79 | |
Income Tax Expense | 7.647 | 11.59 | 29.43 | 30.55 | 31.75 | 41.1 | |
Net Income | |||||||
Net Income | 77.88 | 108.7 | 149 | 120.4 | 196.8 | 192.1 | |
Supplemental | |||||||
EBIT | 85.64 | 120.5 | 179.1 | 151.5 | 228.9 | 233.9 | |
EBITDA | 90.39 | 128.6 | 191.3 | 168.9 | 255.2 | 262.6 | |