

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,053.2 | 1,400.7 | 1,493.9 | 1,771.8 | 2,043.8 | 2,046.4 | |
COGS | 748.8 | 992.7 | 1,166.2 | 1,272 | 1,517.5 | 1,511.9 | |
Gross Profit | 304.5 | 408.1 | 327.7 | 499.8 | 526.3 | 534.5 | |
Operating Expenses & Income | |||||||
Operating Income | 152 | 253.7 | 118.3 | 213.4 | 252.3 | 258 | |
Total Operating Expenses | 152.5 | 154.4 | 209.4 | 286.3 | 1,791.5 | 1,180.7 | |
R&D Expenses | 38.98 | 44.26 | 48.39 | 57.5 | 58.35 | 53.55 | |
Selling General & Admin Expenses | 85.08 | 103.7 | 138.8 | 139.1 | 107.2 | 152.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.23) | (28.34) | (32.9) | (43.93) | (43) | (42.3) | |
Interest Income | 2.291933 | 10.01 | 7.894233 | 4.2285 | 2.887497 | 1.885675 | |
Income Tax Expense | 20.75 | 50.04 | 18.02 | 40.66 | - | 19.01 | |
Net Income | |||||||
Net Income | 118.4 | 178.7 | 82.51 | 163 | 143.1 | 154.8 | |
Supplemental | |||||||
EBIT | 177.2 | 266.7 | 149.3 | 251.8 | - | - | |
EBITDA | 232.6 | 338.1 | 234.2 | 349.9 | - | - | |