

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 395.5 | 497 | 614.5 | 871.7 | 1,196.5 | 1,360.4 | |
COGS | 274.1 | 347.3 | 432.1 | 633.6 | 900.2 | 1,021 | |
Gross Profit | 121.4 | 149.7 | 182.3 | 238.2 | 296.3 | 339.4 | |
Operating Expenses & Income | |||||||
Operating Income | 10.37 | (2.976) | 18.09 | 44.86 | 75.54 | 103.1 | |
Total Operating Expenses | 111 | 152.7 | 164.2 | 193.3 | 220.8 | 236.3 | |
R&D Expenses | 34.12 | 41.22 | 44.25 | 51.33 | 61.47 | 62.79 | |
Selling General & Admin Expenses | 32.97 | 38.14 | 36.01 | 36.93 | 47.4 | 53.97 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.006) | - | - | - | - | - | |
Interest Income | - | 1.663 | 7.019 | 8.742 | 9.506 | 10.68 | |
Income Tax Expense | 1.066 | (0.795) | 2.802 | 9.775 | 18.34 | 29 | |
Net Income | |||||||
Net Income | 9.3 | (0.513) | 22.32 | 44.17 | 66.94 | 84.88 | |
Supplemental | |||||||
EBIT | 10.37 | (1.308) | 25.12 | 53.94 | 85.28 | 113.9 | |
EBITDA | 23.67 | 8.055 | 55.72 | 90.43 | 126.3 | 143.6 | |