
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 282.2 | 320.8 | 345.9 | 379.3 | 399.5 | 808.1 | |
COGS | 175.5 | 307.2 | 225.1 | 229.8 | 347.7 | 646 | |
Gross Profit | 106.7 | 13.51 | 120.8 | 149.5 | 51.87 | 162.1 | |
Operating Expenses & Income | |||||||
Operating Income | 36.55 | 20.73 | 34.25 | 48.75 | 44.8 | 110.1 | |
Total Operating Expenses | 70.58 | 82.3 | 86.55 | 100.8 | 7.064 | - | |
R&D Expenses | 1.666 | 1.416 | 1.391 | - | - | 1.648 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.283) | (0.704) | (0.271) | (0.401) | (0.623) | (1.334) | |
Interest Income | 0.277 | 0.144 | 1.068 | 2.85 | 1.475 | - | |
Income Tax Expense | 9.439 | 4.389 | 6.346 | 10.53 | 12.76 | 26.25 | |
Net Income | |||||||
Net Income | 26.65 | 12.79 | 28.24 | 41.03 | 51.19 | 100.6 | |
Supplemental | |||||||
EBIT | 36.52 | 18.46 | 34.85 | 51.82 | 44.8 | 113.4 | |
EBITDA | 56.78 | 39.68 | 56.75 | 74.05 | 68.97 | 161 | |