
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 886.8 | 974.9 | 1,207.1 | 1,395.8 | 1,171 | 1,099.8 | |
COGS | 654.7 | 686.2 | 807 | 894.7 | 783.6 | 730 | |
Gross Profit | 232.1 | 288.7 | 400.1 | 501.1 | 387.3 | 369.8 | |
Operating Expenses & Income | |||||||
Operating Income | 20.76 | 77.69 | 202.1 | 276.8 | 183 | 155.6 | |
Total Operating Expenses | 211.3 | 211 | 198.1 | 224.3 | 987.9 | 559 | |
R&D Expenses | 92.23 | 105.1 | 120.9 | 120.8 | 112.6 | 114.1 | |
Selling General & Admin Expenses | 56.59 | 54.95 | 59.1 | 70.01 | 33.74 | 110.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.47) | (16.34) | (15.12) | (17.51) | (11.94) | (8.013727) | |
Interest Income | 4.637905 | 5.652411 | 5.284015 | 6.329758 | 3.747421 | 2.822442 | |
Income Tax Expense | 1.577424 | 5.032742 | 26.29 | 34.47 | - | 17.6 | |
Net Income | |||||||
Net Income | 22.54 | 76.94 | 177.3 | 243 | 111.1 | 95.53 | |
Supplemental | |||||||
EBIT | 40.27 | 96.36 | 217.3 | 293.9 | - | - | |
EBITDA | 65.75 | 127.8 | 251.4 | 338.1 | - | - | |