

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 356.6 | 407 | 380.3 | 444.5 | 559.5 | 1,114.6 | |
COGS | 94.2 | 95.78 | 127.3 | 145.7 | 170.7 | 393.7 | |
Gross Profit | 272.9 | 311.2 | 244 | 298.7 | 388.8 | 813 | |
Operating Expenses & Income | |||||||
Operating Income | 81.65 | 161.8 | 192.1 | 165 | 221.5 | 501.4 | |
Total Operating Expenses | 203.3 | 149.4 | 130.4 | 133.8 | 167.2 | 311.6 | |
R&D Expenses | 5.830191 | 7.134 | 7.109 | 10.49 | - | 10.91 | |
Selling General & Admin Expenses | 24.42 | 28.97 | 38 | 45.48 | 44.1 | 91.37 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.49) | (12.98) | (2.258) | (3.69024) | (0.7997) | (11.26) | |
Interest Income | 0.0782 | 0.207 | 0.927 | 2.691761 | 2.3 | - | |
Income Tax Expense | 20.1 | 41.11 | 31.16 | 42.4 | 60.38 | 125.7 | |
Net Income | |||||||
Net Income | 45.31 | 106.1 | 71.86 | 107.2 | 160.3 | 326 | |
Supplemental | |||||||
EBIT | 72.32 | 151.5 | 105.3 | 153.3 | 221.5 | 450.1 | |
EBITDA | 100.3 | 182.1 | 140.1 | 191.9 | 262.2 | 534.9 | |