

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 330.8 | 484.6 | 521.7 | 579.4 | 645.7 | 1,274.6 | |
COGS | 182 | 264.1 | 254.5 | 279.1 | 337.5 | 653.4 | |
Gross Profit | 148.8 | 220.5 | 267.2 | 300.3 | 308.2 | 621.2 | |
Operating Expenses & Income | |||||||
Operating Income | 50.98 | 65.4 | 67 | 90.3 | 101.5 | 198.7 | |
Total Operating Expenses | 97.83 | 155.1 | 200.2 | 210 | 206.7 | 422.8 | |
R&D Expenses | 10.94 | 16 | 17.3 | 26.8 | 19.4 | 10.7 | |
Selling General & Admin Expenses | - | - | - | 2.7 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.51723) | (0.5) | (0.9) | (1.8) | (6.099011) | (9.313026) | |
Interest Income | 0.0739 | 0.8 | 5.4 | 7.1 | 2.9 | - | |
Income Tax Expense | 9.75348 | 15.4 | 17.8 | 25.8 | 22.7 | 49.18 | |
Net Income | |||||||
Net Income | 39.61 | 49.3 | 53.6 | 69.8 | 64.89 | 135.9 | |
Supplemental | |||||||
EBIT | 50.47 | 66.2 | 72 | 97.4 | 93.8 | 197.8 | |
EBITDA | 70.49 | 93.4 | 103.3 | 131.2 | 133.8 | 275.5 | |