
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 618.1 | 1,222.7 | 1,304.9 | 1,212 | 1,133.9 | 1,112.5 | |
COGS | 343.4 | 621.4 | 666.3 | 607 | 549.8 | 519.1 | |
Gross Profit | 274.8 | 601.3 | 638.6 | 605 | 584.1 | 593.4 | |
Operating Expenses & Income | |||||||
Operating Income | 162 | 432.5 | 441.8 | 363.4 | 218.7 | 208.3 | |
Total Operating Expenses | 112.8 | 168.8 | 196.8 | 241.6 | 915.2 | 666.5 | |
R&D Expenses | 41.91 | 57.5 | 56.83 | 85.85 | 99.65 | 103.7 | |
Selling General & Admin Expenses | 50.65 | 96.33 | 88.47 | 102.1 | 110.2 | 211.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.947469) | (2.314649) | (2.193252) | (2.788515) | (0.997853) | (0.904824) | |
Interest Income | 41.6 | 24.26 | 31.85 | 26.41 | 26.05 | 20.54 | |
Income Tax Expense | 23.61 | 69.66 | 72.15 | 55.85 | - | 12.66 | |
Net Income | |||||||
Net Income | 136 | 356.2 | 366.2 | 301.7 | 172.1 | 160.4 | |
Supplemental | |||||||
EBIT | 162.7 | 432.2 | 443.7 | 364.1 | - | - | |
EBITDA | 174.2 | 444.7 | 462 | 387.9 | - | - | |