
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 181.6 | 348.3 | 835 | 751.4 | 784.5 | 806.9 | |
COGS | 78.51 | 176.5 | 420 | 369.4 | 410 | 416.9 | |
Gross Profit | 103.1 | 171.9 | 415 | 382 | 374.5 | 390 | |
Operating Expenses & Income | |||||||
Operating Income | (65.61) | 55.76 | 227.7 | 198.2 | 158.5 | 192.6 | |
Total Operating Expenses | 168.7 | 116.1 | 187.2 | 183.8 | 216 | 220.3 | |
R&D Expenses | 23.5 | 15.54 | 17.67 | 16.42 | 18.44 | 19.25 | |
Selling General & Admin Expenses | 46.11 | 35.54 | 46.85 | 46.21 | 37.05 | 176.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.171469) | (0.459609) | (0.560988) | (0.704518) | (0.692145) | (0.486681) | |
Interest Income | 5.565432 | 9.516482 | 15.68 | 17.72 | 14.04 | 10.6 | |
Income Tax Expense | (8.682544) | 4.03955 | 32.25 | 34.52 | 36.75 | 42.14 | |
Net Income | |||||||
Net Income | (57.65) | 50.39 | 188.2 | 155.2 | 136.7 | 148.8 | |
Supplemental | |||||||
EBIT | (67.91) | 55.56 | 230.1 | 198.3 | 158.5 | - | |
EBITDA | (62.64) | 60.82 | 235.3 | 203.7 | 171.7 | - | |