
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 459.9 | 563.2 | 576.2 | 729.1 | 922.3 | 1,945.5 | |
COGS | 238.3 | 269.1 | 262.8 | 338.3 | 442.2 | 920.1 | |
Gross Profit | 221.5 | 294.1 | 313.4 | 390.8 | 480.1 | 1,025.3 | |
Operating Expenses & Income | |||||||
Operating Income | 40.98 | 13.25 | 54.61 | 70.26 | 92.13 | 201.6 | |
Total Operating Expenses | 179.6 | 280.8 | 258.8 | 318.1 | 387.9 | 823.7 | |
R&D Expenses | 62.7 | 76.8 | 99.32 | 125.7 | 155.9 | 302.6 | |
Selling General & Admin Expenses | 20.9 | 49.47 | 41.48 | 56.43 | 68.79 | 131.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.737) | (0.597767) | (4.176465) | (3.725766) | (4.324) | (9.987846) | |
Interest Income | 1.478 | 2.905835 | 0.391004 | 0.92087 | 8.373 | 3.323016 | |
Income Tax Expense | 2.336 | 7.727703 | (1.344871) | 1.295796 | 4.527 | 7.629813 | |
Net Income | |||||||
Net Income | 39.99 | 11.94 | 67.47 | 79.08 | 95.89 | 293.5 | |
Supplemental | |||||||
EBIT | 42.46 | 20.22 | 70.33 | 69.54 | 92.13 | 197.5 | |
EBITDA | 67.83 | 45.6 | 113.9 | 113.4 | 148.9 | 306.7 | |