
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 806.7 | 837.7 | 721.1 | 906.7 | 1,054 | 1,065.7 | |
COGS | 707.1 | 703.5 | 581 | 757.9 | 891.4 | 900.8 | |
Gross Profit | 99.6 | 134.2 | 140.1 | 148.8 | 162.6 | 164.9 | |
Operating Expenses & Income | |||||||
Operating Income | 19.45 | 60.3 | 30.92 | 20 | 21.3 | 21.32 | |
Total Operating Expenses | 80.14 | 73.93 | 109.2 | 128.8 | 1,032.7 | 620.8 | |
R&D Expenses | 22.56 | 27.45 | 22.67 | 25.62 | 28.85 | 27.81 | |
Selling General & Admin Expenses | 18.3 | 27.09 | 36.98 | 31.64 | 49.47 | 73.72 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.474771) | (4.869637) | (2.904447) | (1.893389) | (3.12541) | (3.482901) | |
Interest Income | 1.213559 | 1.430078 | 1.203122 | 0.454304 | 0.215854 | 0.144315 | |
Income Tax Expense | (0.632238) | 9.228435 | 5.608836 | 9.039064 | - | 3.078591 | |
Net Income | |||||||
Net Income | 20.78 | 50.2 | 26.38 | 9.106884 | 12.92 | 10.28 | |
Supplemental | |||||||
EBIT | 24.62 | 64.3 | 34.84 | 20.03 | - | - | |
EBITDA | 27.62 | 72.4 | 50.48 | 37.37 | - | - | |