

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 230.2 | 374.8 | 382.4 | 367.2 | 432.2 | 707.7 | |
COGS | 123.5 | 197.7 | 195.1 | 191.3 | 232.8 | 382.9 | |
Gross Profit | 106.7 | 177.2 | 187.3 | 175.9 | 199.4 | 324.9 | |
Operating Expenses & Income | |||||||
Operating Income | 33.87 | 47.9 | 60.77 | 42.53 | 49.82 | 66.44 | |
Total Operating Expenses | 72.82 | 129.3 | 126.5 | 133.4 | 149.6 | 258.5 | |
R&D Expenses | 4.698083 | 9.061 | 13.49 | 16.82 | 18.77 | 32.4 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0563) | (0.071) | (0.334) | (0.333) | (0.383977) | (0.552328) | |
Interest Income | 0.0396 | 1.463 | 4.336 | 6.44 | 3.722 | - | |
Income Tax Expense | 5.340114 | 8.463 | 16.06 | 13.08 | 9.603444 | 16.04 | |
Net Income | |||||||
Net Income | 27.21 | 41.65 | 48.72 | 35.56 | 42.61 | 57.74 | |
Supplemental | |||||||
EBIT | 35.04 | 50.18 | 65.11 | 48.97 | 49.82 | 81.36 | |
EBITDA | 38.91 | 56.23 | 73.33 | 54.47 | 55.7 | 91.2 | |