

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 488 | 542.9 | 528.7 | 672.8 | 647.5 | 1,320.3 | |
COGS | 302.1 | 354.5 | 387.4 | 639.5 | 428.4 | 100.1 | |
Gross Profit | 185.8 | 188.4 | 141.3 | 672.8 | 219.1 | 891.9 | |
Operating Expenses & Income | |||||||
Operating Income | 46.54 | 31.88 | 5.0592 | 42.4 | 81.07 | 123.5 | |
Total Operating Expenses | 141.1 | (511) | 136.2 | 630.4 | 138 | 1,161.6 | |
R&D Expenses | 59.95 | 73.44 | 21.98 | 21.42 | 14.46 | 15.8 | |
Selling General & Admin Expenses | 73.35 | 73.28 | 86.24 | - | 122.9 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.09826) | (11.26) | (16.84) | (20.5) | (16.04) | (36.84) | |
Interest Income | 0.32892 | 0.86581 | 3.08295 | 2.6 | 0.9 | - | |
Income Tax Expense | 9.62091 | 13.07 | 2.45055 | 12.63 | 24.6 | 24.6 | |
Net Income | |||||||
Net Income | 33.63 | 26.21 | 6.24495 | 19.3 | 280.7 | 300 | |
Supplemental | |||||||
EBIT | 46.54 | 34.47 | 21.19 | 49 | 81.07 | 130.1 | |
EBITDA | 75.55 | 68.79 | 58.26 | 93.7 | 121.3 | 215.8 | |