
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 646.3 | 933.5 | 884.8 | 1,377.8 | 1,546.8 | 1,517 | |
COGS | 474.5 | 646 | 640.2 | 919.6 | 959 | 956.3 | |
Gross Profit | 171.8 | 287.5 | 244.6 | 458.2 | 587.8 | 560.6 | |
Operating Expenses & Income | |||||||
Operating Income | 78.42 | 202.6 | 161.2 | 300.3 | 362.3 | 366.1 | |
Total Operating Expenses | 93.37 | 84.9 | 83.41 | 157.8 | 1,184.5 | 613.2 | |
R&D Expenses | 36.46 | 67.18 | 55.3 | 70.64 | 76.61 | 71.91 | |
Selling General & Admin Expenses | 48.95 | 62.75 | 50.26 | 92.59 | 40.6 | 140.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.282005) | (0.189124) | (0.210884) | (0.305691) | (0.264166) | (0.259461) | |
Interest Income | 7.214517 | 5.917899 | 16.28 | 19.29 | 18.32 | 8.556334 | |
Income Tax Expense | 7.166256 | 23.2 | 12.34 | 33.73 | - | 17.84 | |
Net Income | |||||||
Net Income | 71.76 | 180 | 155.1 | 261.3 | 299 | 285.4 | |
Supplemental | |||||||
EBIT | 78.07 | 201.8 | 164.3 | 303.8 | - | - | |
EBITDA | 110.5 | 236.4 | 199.9 | 336.3 | - | - | |