
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,149.3 | 1,510.4 | 1,518.4 | 2,020 | 2,242.1 | 2,270.1 | |
COGS | 758.5 | 1,053.3 | 1,095.7 | 1,477.8 | 1,680.9 | 1,719.9 | |
Gross Profit | 390.8 | 457 | 422.7 | 542.2 | 561.1 | 550.2 | |
Operating Expenses & Income | |||||||
Operating Income | 124.6 | 157 | 104 | 134.8 | 107.1 | 49.28 | |
Total Operating Expenses | 266.3 | 300 | 318.7 | 407.4 | 2,135 | 1,376.2 | |
R&D Expenses | 94.97 | 106.9 | 132.3 | 165.2 | 173.2 | 178.4 | |
Selling General & Admin Expenses | 99.52 | 103 | 107.5 | 138 | 118.9 | 224.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.515562) | (2.909034) | (0.718568) | (1.798738) | (25.81) | (34) | |
Interest Income | 11.6 | 25.71 | 29.25 | 20.87 | 19.83 | 15.68 | |
Income Tax Expense | 1.439088 | 3.420639 | 5.187156 | 3.968798 | - | (0.451904) | |
Net Income | |||||||
Net Income | 122.2 | 154.7 | 101.1 | 125.8 | 62.5 | 17.49 | |
Supplemental | |||||||
EBIT | 101.8 | 122.3 | 64.17 | 108.1 | - | - | |
EBITDA | 156.3 | 181.5 | 139.7 | 190.6 | - | - | |