
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 407 | 692.7 | 931.5 | 1,052.7 | 1,128.9 | 1,133.8 | |
COGS | 290.1 | 379.4 | 445.8 | 526.8 | 655.6 | 609.9 | |
Gross Profit | 116.9 | 313.3 | 485.8 | 526 | 473.4 | 523.8 | |
Operating Expenses & Income | |||||||
Operating Income | 17.17 | 164.4 | 274.8 | 299.6 | 330.8 | 284.7 | |
Total Operating Expenses | 101.9 | 154.5 | 211 | 226.3 | 142.6 | 241.9 | |
R&D Expenses | 1.0172 | 1.006699 | - | 1.1191 | - | - | |
Selling General & Admin Expenses | 5.586 | 6.9834 | 8.6778 | 0.1195 | 11.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.09) | (13.49) | (12.03) | (2.8479) | (4.3) | (4.2559) | |
Interest Income | 1.9792 | 4.4066 | 15.85 | 17.24 | 13.43 | 10.28 | |
Income Tax Expense | 2.9048 | 29.76 | 69.13 | 82.15 | 80.6 | 82.12 | |
Net Income | |||||||
Net Income | 6.6381 | 107.9 | 168.4 | 216.3 | 185 | 190.6 | |
Supplemental | |||||||
EBIT | 22.47 | 171.4 | 269.7 | 322.5 | 295 | 293.1 | |
EBITDA | 156.6 | 302.4 | 401.5 | 458.3 | 427.9 | 428.1 | |