
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 805.6 | 773 | 958.4 | 1,085 | 827.2 | 877.1 | |
COGS | 400.2 | 438.5 | 561.5 | 714.5 | 540.4 | 563.7 | |
Gross Profit | 405.4 | 334.5 | 397 | 370.6 | 286.9 | 313.4 | |
Operating Expenses & Income | |||||||
Operating Income | 235.9 | 189.1 | 231.1 | 214.2 | 116.3 | 143.3 | |
Total Operating Expenses | 169.6 | 145.4 | 165.9 | 156.3 | 710.9 | 555 | |
R&D Expenses | 57.07 | 30.83 | 64.66 | 56.63 | 70.33 | 66.42 | |
Selling General & Admin Expenses | 64.46 | 47.21 | 49.85 | 57.59 | 64.53 | 72.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.842716) | (12.96) | (10.75) | (8.148885) | (7.244301) | (6.411374) | |
Interest Income | 5.306058 | 1.421787 | 0.838828 | 1.149991 | 0.392918 | 2.059905 | |
Income Tax Expense | 31 | 28.27 | 27.98 | 28.29 | - | 4.350976 | |
Net Income | |||||||
Net Income | 199.8 | 151.4 | 204.9 | 183.4 | 73.6 | 78.8 | |
Supplemental | |||||||
EBIT | 241.2 | 197.7 | 241.5 | 222.1 | - | - | |
EBITDA | 262.9 | 219.8 | 265.6 | 249 | - | - | |