
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 960 | 1,291.3 | 1,029 | 1,591.9 | 1,603.9 | 1,562.7 | |
COGS | 742.4 | 1,038.6 | 860.7 | 1,329.9 | 1,349.2 | 1,321.7 | |
Gross Profit | 217.6 | 252.8 | 168.4 | 262 | 254.7 | 240.9 | |
Operating Expenses & Income | |||||||
Operating Income | 160.2 | 200.1 | 113.5 | 171.6 | 121 | 102.1 | |
Total Operating Expenses | 57.44 | 52.69 | 54.84 | 90.45 | 1,482.9 | 759.4 | |
R&D Expenses | 35.39 | 50.04 | 53.01 | 68.33 | 69.38 | 70.66 | |
Selling General & Admin Expenses | 21.36 | 28.29 | 29.95 | 37.99 | 20.75 | 75.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.623968) | (4.722506) | (6.693734) | (4.267636) | (6.69842) | (8.732031) | |
Interest Income | 1.789922 | 5.204764 | 17.81 | 20.21 | 27.25 | 24.37 | |
Income Tax Expense | 19.56 | 18.68 | 6.822297 | 18.44 | - | 8.406351 | |
Net Income | |||||||
Net Income | 140.9 | 181.1 | 108.5 | 154.2 | 102.6 | 73.55 | |
Supplemental | |||||||
EBIT | 162.9 | 204.9 | 120.4 | 176.7 | - | - | |
EBITDA | 175.9 | 221.4 | 145.5 | 202.2 | - | - | |