
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 725.9 | 1,065.7 | 1,158.5 | 1,662.9 | 1,802.2 | 1,908.5 | |
COGS | 481.5 | 665.5 | 702.4 | 989.9 | 1,044.2 | 1,113.3 | |
Gross Profit | 244.4 | 400.1 | 456.1 | 673.1 | 758 | 795.2 | |
Operating Expenses & Income | |||||||
Operating Income | 139.6 | 218.6 | 295.3 | 423.1 | 496.3 | 517 | |
Total Operating Expenses | 104.8 | 181.6 | 160.8 | 250 | 1,306 | 856.7 | |
R&D Expenses | 42.42 | 64.48 | 74.71 | 117.1 | 151.6 | 163.2 | |
Selling General & Admin Expenses | 40.54 | 63.13 | 65.26 | 80.26 | 32.35 | 96.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.110232) | (32.8) | (17.61) | (16.66) | (19.41) | (23.48) | |
Interest Income | 1.134007 | 1.244488 | 2.084314 | 4.33485 | 8.690745 | 3.097607 | |
Income Tax Expense | 16.31 | 20.29 | 35.15 | 46.64 | - | 44.24 | |
Net Income | |||||||
Net Income | 120.3 | 193.1 | 255.8 | 375.7 | 418.1 | 432.9 | |
Supplemental | |||||||
EBIT | 144.7 | 246.2 | 308.4 | 437.1 | - | - | |
EBITDA | 173.5 | 286.4 | 367.4 | 517.6 | - | - | |