

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 625.1 | 504.2 | 1,109.4 | 931.3 | 512.2 | 1,184.5 | |
COGS | 321.6 | 268.5 | 472.7 | 430.9 | 264.4 | 578.2 | |
Gross Profit | 303.5 | 235.7 | 636.7 | 500.5 | 247.8 | 606.4 | |
Operating Expenses & Income | |||||||
Operating Income | 37.76 | 34.53 | 209.8 | 94.29 | (49.29) | (50.09) | |
Total Operating Expenses | 265.8 | 200.4 | 426.9 | 406.2 | 297.1 | 656.5 | |
R&D Expenses | 18.99 | 18.35 | 30.8 | 31.54 | 34.72 | 71.18 | |
Selling General & Admin Expenses | 97.43 | 94.41 | 124.4 | 131.4 | 127.7 | 201.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.987) | (2.37) | (4.171) | (3.76) | (2.234) | (5.432) | |
Interest Income | 11.78 | 20.37 | 36.09 | 84.05 | 40.2 | 72.91 | |
Income Tax Expense | (10.94) | 5.183 | 37 | 46.74 | 23.52 | 46.14 | |
Net Income | |||||||
Net Income | 42.98 | 9.722 | 223.7 | 131.6 | (15.35) | 7.155 | |
Supplemental | |||||||
EBIT | 35.03 | 5.305 | 264.9 | 182.1 | (49.29) | (50.09) | |
EBITDA | 44.65 | 14.54 | 274 | 191.1 | (40.16) | (32.03) | |