
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 128.6 | 166.9 | 446.9 | 624.1 | 681.3 | 794.6 | |
COGS | 98.36 | 118.4 | 315 | 434.2 | 438.7 | 504.3 | |
Gross Profit | 30.27 | 48.51 | 131.8 | 189.9 | 242.6 | 290.3 | |
Operating Expenses & Income | |||||||
Operating Income | 11.19 | 7.038861 | 67.86 | 106.9 | 157 | 193.6 | |
Total Operating Expenses | 19.33 | 36.24 | 63.96 | 82.94 | 85.57 | 96.67 | |
R&D Expenses | 6.142343 | 10.22 | 15.98 | 23.29 | 3.32814 | 3.209555 | |
Selling General & Admin Expenses | 6.780954 | 9.519889 | 13.74 | 0.38185 | 57.71 | 57.84 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.483927) | (1.456209) | (1.90319) | (1.442571) | (3.09049) | (6.326773) | |
Interest Income | 0.123117 | 0.150101 | 0.193292 | 0.146004 | 0.128679 | 4.71795 | |
Income Tax Expense | 1.8376 | 1.987715 | 13.22 | 21.34 | 30.29 | 36.98 | |
Net Income | |||||||
Net Income | 8.38381 | 10.3 | 52.45 | 84.64 | 102.2 | 386 | |
Supplemental | |||||||
EBIT | 10.71 | 15.23 | 67.58 | 105.4 | 158.5 | 194.9 | |
EBITDA | 17.9 | 26.48 | 82.36 | 121.9 | 179.2 | 216.1 | |