

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 464.8 | 497.5 | 548.5 | 748.9 | 731 | 1,155.8 | |
COGS | 351 | 356.9 | 359.4 | 456.8 | 416.4 | 666.6 | |
Gross Profit | 113.8 | 140.6 | 189.1 | 292.1 | 314.6 | 489.2 | |
Operating Expenses & Income | |||||||
Operating Income | 28.58 | 60.59 | 86.22 | 112.9 | 246.1 | 257 | |
Total Operating Expenses | 85.24 | 80 | 102.8 | 179.2 | 68.53 | 232.2 | |
R&D Expenses | 21.95 | 28.95 | 30.48 | 33.55 | 40.02 | 95.18 | |
Selling General & Admin Expenses | 23.03 | 26.22 | 29.11 | 35.8 | 38.84 | 76.96 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.265) | (2.31) | (5.038) | (6.644) | (3.181) | (9.042) | |
Interest Income | 0.01 | 0.023 | 0.156 | 0.107 | 0.632 | 8.073 | |
Income Tax Expense | 2.435 | 5.362 | 3.506 | 16.81 | 19.04 | 32.16 | |
Net Income | |||||||
Net Income | 23.11 | 51.27 | 78.37 | 87.5 | 221.9 | 276.8 | |
Supplemental | |||||||
EBIT | 28.58 | 58.95 | 86.69 | 111 | 244.2 | 331.6 | |
EBITDA | 96.66 | 137.5 | 161.6 | 190.9 | 326.4 | 429.6 | |