

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 415.9 | 599.2 | 745.1 | 627.5 | 574.2 | 1,057 | |
COGS | 290 | 407.6 | 318.5 | 231.5 | 424.6 | 674.6 | |
Gross Profit | 125.9 | 191.5 | 426.6 | 396 | 149.6 | 382.5 | |
Operating Expenses & Income | |||||||
Operating Income | 42.48 | 71.73 | 72.81 | 16.04 | 2.23 | 19.72 | |
Total Operating Expenses | 83.41 | 123.9 | 353.8 | 380 | 147.3 | 652.1 | |
R&D Expenses | 41.07 | 59.02 | 78.84 | 9.077 | 70.93 | - | |
Selling General & Admin Expenses | 8.699 | 12.17 | 284.8 | 18.71 | 16.97 | 401.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.138) | (3.106) | (5.186) | (5.341) | (5.474) | (12.78) | |
Interest Income | 6.577 | 6.892 | 11.88 | 8.657 | 7.439 | 16.1 | |
Income Tax Expense | 7.842 | 13.07 | 17.09 | 10.24 | 7.233 | 14.68 | |
Net Income | |||||||
Net Income | 30.38 | 51.77 | 43.84 | (3.219) | (9.07) | (9.99) | |
Supplemental | |||||||
EBIT | 42.35 | 72.01 | 73 | 16.1 | 2.23 | 19.72 | |
EBITDA | 57.9 | 89.22 | 93.17 | 36.57 | 22.1 | 55.07 | |