
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,140 | 1,152.5 | 1,205.9 | 1,524.6 | 1,715.5 | 1,695.8 |
COGS | 801 | 809.5 | 856.4 | 1,045.5 | 1,138.2 | 1,137 |
Gross Profit | 339 | 342.9 | 349.5 | 479.1 | 577.4 | 558.8 |
Operating Expenses & Income | ||||||
Operating Income | 110.5 | 121 | 127.1 | 191.9 | 231.6 | 206.1 |
Total Operating Expenses | 1,029.5 | 1,031.4 | 1,078.9 | 1,332.7 | 1,483.9 | 1,489.7 |
R&D Expenses | 132.8 | 117.3 | 128.7 | 155.1 | 174.3 | 173.8 |
Selling General & Admin Expenses | 32.39 | 29.64 | 26.23 | 35.94 | 39.83 | 164.4 |
Earnings from Continuing Operations | ||||||
Interest Expense | (2.015207) | (3.131829) | (3.334382) | (2.410833) | (2.536575) | (1.872819) |
Interest Income | 42.61 | 36.61 | 38.11 | 34.74 | 34.19 | 45.28 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 147.5 | 150.5 | 179.9 | 225.1 | 254.3 | 206.3 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |