
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 887.4 | 1,195.4 | 1,496.4 | 1,652.2 | 1,830 | 1,670.1 | |
COGS | 524.9 | 690.8 | 917.4 | 1,005.4 | 1,186.6 | 1,088.1 | |
Gross Profit | 362.4 | 504.6 | 579 | 646.8 | 643.3 | 582 | |
Operating Expenses & Income | |||||||
Operating Income | 165.9 | 237.7 | 344.5 | 213.8 | 234.5 | 224.4 | |
Total Operating Expenses | 196.5 | 266.9 | 234.5 | 433 | 1,595.4 | 886.3 | |
R&D Expenses | 137 | 208 | 261.6 | 330.1 | 317.5 | 310.6 | |
Selling General & Admin Expenses | 46.43 | 55.69 | 57.7 | 61.15 | 41.37 | 72.37 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.563902) | (3.951248) | (3.381733) | (4.496569) | (1.088998) | (3.180654) | |
Interest Income | 10.88 | 14.34 | 22.86 | 26.08 | 15.41 | 11.77 | |
Income Tax Expense | 11.9 | 9.58604 | 23.04 | (0.23492) | - | (5.127938) | |
Net Income | |||||||
Net Income | 149.1 | 225 | 324.6 | 230.1 | 290.7 | 242.5 | |
Supplemental | |||||||
EBIT | 133.5 | 176.8 | 181.4 | 199.2 | - | - | |
EBITDA | 163 | 198.8 | 219.1 | 228.1 | - | - | |