
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 146.5 | 118.3 | 208.5 | 130.1 | 170.5 | 300.7 | |
COGS | 97.09 | 79.42 | 41.7 | 27.59 | 127.2 | 193.5 | |
Gross Profit | 49.43 | 38.91 | 166.8 | 102.5 | 43.28 | 107.2 | |
Operating Expenses & Income | |||||||
Operating Income | 39.04 | 28.69 | 49.2 | 11.42 | 26.78 | 49.21 | |
Total Operating Expenses | 10.39 | 10.21 | 104.2 | 91.09 | 16.5 | 57.95 | |
R&D Expenses | 14.17 | 10.06 | 16.39 | 12,704.6 | 14.92 | - | |
Selling General & Admin Expenses | 57.48 | 48.48 | 87.8 | 69.06 | 81.66 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.292839) | (0.531) | (0.993145) | (0.789) | (4.042326) | (5.086079) | |
Interest Income | 0.029 | 0.198 | 0.559392 | 0.68 | 0.08 | - | |
Income Tax Expense | 8.856217 | 6.627 | 14.9 | 3.586 | 4.786283 | 7.1197 | |
Net Income | |||||||
Net Income | 30.22 | 21.75 | 37.1 | 9.767 | 17.87 | 27.64 | |
Supplemental | |||||||
EBIT | 41.6 | 30.77 | 52.99 | 14.14 | 26.78 | 38.63 | |
EBITDA | 52.07 | 39.25 | 68.14 | 26.13 | 38.5 | 62.35 | |