
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 871.6 | 1,065.4 | 876.1 | 1,332.4 | 1,677.2 | 1,435 | |
COGS | 691.9 | 852.3 | 587.1 | 1,002.1 | 1,270.4 | 1,088.8 | |
Gross Profit | 179.7 | 213.1 | 289 | 330.3 | 406.8 | 346.2 | |
Operating Expenses & Income | |||||||
Operating Income | 160.3 | 197.2 | 264.3 | 245.6 | 330.5 | 252.6 | |
Total Operating Expenses | 19.33 | 15.89 | 24.72 | 84.77 | 76.22 | 93.6 | |
R&D Expenses | 12.43 | 17.94 | 17.22 | 17.55 | 24.18 | 25.33 | |
Selling General & Admin Expenses | 12.17 | 4.164673 | 6.826628 | 9.178341 | 8.326177 | 39.86 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.534324) | (1.354041) | (1.229796) | (0.0348) | (0.037) | (0.0552) | |
Interest Income | 4.182091 | 6.652922 | 9.559874 | 4.334527 | 4.153449 | - | |
Income Tax Expense | (0.126442) | 2.873053 | 8.758339 | 0.460219 | 0.0889 | 0.700597 | |
Net Income | |||||||
Net Income | 160 | 194.3 | 255.5 | 245 | 330.3 | 250.9 | |
Supplemental | |||||||
EBIT | 111.1 | 198.6 | 265.5 | 245.5 | 307.9 | 233.7 | |
EBITDA | 148.3 | 230.6 | 299 | 281.5 | 349.9 | 278.7 | |