
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,016.4 | 1,195.7 | 1,212.4 | 1,475.2 | 1,936.7 | 2,080.1 | |
COGS | 655.7 | 821.1 | 792.1 | 906 | 1,142.7 | 1,215 | |
Gross Profit | 360.7 | 374.5 | 420.3 | 569.2 | 794 | 865.1 | |
Operating Expenses & Income | |||||||
Operating Income | 102.6 | 59.63 | 189.1 | 192.6 | 319 | 343.5 | |
Total Operating Expenses | 258.1 | 314.9 | 231.2 | 376.6 | 475 | 855.4 | |
R&D Expenses | 248.9 | 123.9 | 148.7 | 220.1 | 269.4 | 283.2 | |
Selling General & Admin Expenses | 66.01 | 82.14 | 88.15 | 110.7 | 27.21 | 253.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.32) | (19.09) | (18.03) | (14.67) | (12.29) | (11.57) | |
Interest Income | 15.49 | 20.78 | 17.19 | 13.96 | 11.19 | 7.710618 | |
Income Tax Expense | 10.31 | (4.872389) | 18.84 | 16.64 | 7.265579 | (5.938815) | |
Net Income | |||||||
Net Income | 93.67 | 53.23 | 166.8 | 175.7 | 300.7 | 353.2 | |
Supplemental | |||||||
EBIT | 3.687877 | 108.6 | 121.2 | 167.5 | 320.5 | - | |
EBITDA | 48.06 | 162.2 | 191.8 | 252.6 | 451.5 | - | |