

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 330.9 | 192.2 | 261.1 | 398.8 | 528.9 | 585.5 | |
COGS | 133.1 | 82.71 | 52.79 | 189.6 | 307.7 | 258.2 | |
Gross Profit | 61.24 | 109.5 | 208.3 | 209.2 | 221.1 | 327.4 | |
Operating Expenses & Income | |||||||
Operating Income | 111.1 | 74.86 | 104.8 | 175.5 | 246.6 | 293.8 | |
Total Operating Expenses | 26.84 | 31.78 | 48.35 | 33.67 | (25.46) | 33.62 | |
R&D Expenses | 4.716 | 18.77 | 23.41 | 11.6 | 13.2 | 15.43 | |
Selling General & Admin Expenses | 14.52 | 27.56 | 31.36 | 38.85 | 57.68 | 71.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (95.72) | (205) | (239.9) | (365.9) | (178.3) | (186.8) | |
Interest Income | 78.5 | 19.96 | 21.89 | 15.86 | 19.39 | 65.29 | |
Income Tax Expense | 18.39 | 43.49 | 28.43 | 18.27 | 47.49 | 40.81 | |
Net Income | |||||||
Net Income | 11.22 | 25.23 | 70.92 | 44.21 | 143 | 89.63 | |
Supplemental | |||||||
EBIT | 60.76 | 110.8 | 189.2 | 183.8 | 246.6 | 332.3 | |
EBITDA | 81.26 | 123.1 | 255 | 292.7 | 408.9 | 509.5 | |