

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 204.8 | 274 | 276.1 | 400.4 | 486.7 | 1,008.1 | |
COGS | 80.75 | 107.5 | 145.6 | 161.6 | 176.4 | 233.9 | |
Gross Profit | 124 | 166.5 | 130.4 | 238.9 | 310.3 | 727.1 | |
Operating Expenses & Income | |||||||
Operating Income | 33.83 | 42.5 | (1.969) | 41.97 | 86.93 | 318.5 | |
Total Operating Expenses | 95.93 | 136.5 | 130.4 | 196.9 | 223.3 | 489.3 | |
R&D Expenses | 0.492 | 0.53 | 0.605 | 0.061 | 0.101 | 43.34 | |
Selling General & Admin Expenses | 20.52 | 33.57 | 56.75 | 59.75 | 56.54 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.847) | (2.168) | (1.312) | (3.755) | (1.2) | (4.606) | |
Interest Income | 4.294 | 7.282 | 10.95 | 20.41 | 31.54 | - | |
Income Tax Expense | 9.253 | 13.93 | (11.53) | 7.605 | 31.63 | 54.08 | |
Net Income | |||||||
Net Income | 72.64 | 70.95 | (24.87) | 24.8 | 61.03 | 115.6 | |
Supplemental | |||||||
EBIT | 33.83 | 42.5 | (45.42) | 46.94 | 111.6 | 217.9 | |
EBITDA | 53.6 | 68.91 | (3.979) | 97.78 | 170.5 | 334.7 | |