

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 201.1 | 364.3 | 471.3 | 328.4 | 378.2 | |
COGS | 142.8 | 260 | 284.4 | 116 | 227.6 | |
Gross Profit | 58.28 | 104.3 | 186.9 | 212.4 | 150.6 | |
Operating Expenses & Income | ||||||
Operating Income | (86.11) | 54.3 | 142.1 | 75.2 | 95.19 | |
Total Operating Expenses | 144.4 | 185.7 | 44.8 | 152.9 | 55.37 | |
R&D Expenses | 51.46 | 74.9 | 54.5 | 56.1 | - | |
Selling General & Admin Expenses | 163.1 | 142.2 | 177 | 139.8 | 195.1 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (16.53) | (28.1) | (38.4) | (27.4) | (30.9) | |
Interest Income | - | 6.6 | 15.9 | 12.2 | 6.5 | |
Income Tax Expense | (28.85) | 4.3 | 36 | - | 15.83 | |
Net Income | ||||||
Net Income | (123.2) | 14.5 | 72.7 | 201.5 | 34.06 | |
Supplemental | ||||||
EBIT | (97.42) | 60.6 | 147.1 | 38.5 | 95.19 | |
EBITDA | (33.36) | 129.2 | 186.6 | 76.4 | 136.9 | |