
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 546.3 | 844.1 | 1,119.3 | 937.4 | 1,401.9 | 1,430.2 | |
COGS | 385.6 | 558.7 | 710.6 | 631.9 | 1,057.1 | 1,098.7 | |
Gross Profit | 160.7 | 285.4 | 408.7 | 305.5 | 344.9 | 331.5 | |
Operating Expenses & Income | |||||||
Operating Income | 68.99 | 152.7 | 288.3 | 133.2 | 146.2 | 128.9 | |
Total Operating Expenses | 91.67 | 132.7 | 120.4 | 172.3 | 1,255.7 | 807.2 | |
R&D Expenses | 47.45 | 57.55 | 58.56 | 83.13 | 86.12 | 85.35 | |
Selling General & Admin Expenses | 26.15 | 44.62 | 51.61 | 55.09 | 64.57 | 97.08 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.382385) | (0.418397) | (0.275843) | (0.558727) | (0.367618) | (0.606004) | |
Interest Income | 8.221468 | 2.746673 | 16.62 | 14.34 | 4.037631 | 2.983587 | |
Income Tax Expense | 5.69298 | 17.62 | 36.93 | 13.78 | - | 13.09 | |
Net Income | |||||||
Net Income | 65.18 | 135.2 | 250.1 | 118.9 | 122.4 | 108 | |
Supplemental | |||||||
EBIT | 71.25 | 153.2 | 287.3 | 133.3 | - | - | |
EBITDA | 86.54 | 181.9 | 324.1 | 170.1 | - | - | |