
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,049.7 | 1,219 | 1,314.7 | 1,413.2 | 1,931.7 | 2,099.2 | |
COGS | 745.6 | 879.2 | 974.4 | 1,108.4 | 1,530.6 | 1,667.7 | |
Gross Profit | 304.1 | 339.8 | 340.3 | 304.7 | 401.2 | 431.6 | |
Operating Expenses & Income | |||||||
Operating Income | 209.2 | 252.8 | 230.1 | 165.6 | 221.6 | 214.5 | |
Total Operating Expenses | 94.92 | 86.99 | 110.2 | 139.2 | 1,710.1 | 1,124.5 | |
R&D Expenses | 47.03 | 54.53 | 53.1 | 58.32 | 75.2 | 82.2 | |
Selling General & Admin Expenses | 26.73 | 30.77 | 30.37 | 49.56 | 35.69 | 85.74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.371664) | (1.389844) | (12.2) | (30.62) | (25.91) | (18.09) | |
Interest Income | 2.049271 | 0.857708 | 2.473337 | 7.288347 | 15.32 | 10.63 | |
Income Tax Expense | 24.82 | 26.12 | 24.28 | 23.12 | - | 9.963747 | |
Net Income | |||||||
Net Income | 184.2 | 225.6 | 204.4 | 140.3 | 128.1 | 128.9 | |
Supplemental | |||||||
EBIT | 209.4 | 253 | 240.8 | 194 | - | - | |
EBITDA | 245.9 | 314.8 | 319.3 | 291 | - | - | |