
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 835.9 | 1,169.8 | 1,686.8 | 1,307.5 | 1,401.6 | 1,425.6 | |
COGS | 453.1 | 651.8 | 1,169.9 | 863.8 | 956.3 | 1,002.6 | |
Gross Profit | 382.8 | 517.9 | 516.9 | 443.7 | 445.4 | 423 | |
Operating Expenses & Income | |||||||
Operating Income | 284.9 | 354.2 | 293.8 | 235.9 | 162.8 | 99.51 | |
Total Operating Expenses | 97.92 | 163.7 | 223.1 | 207.8 | 1,238.9 | 873 | |
R&D Expenses | 50.02 | 67.83 | 104.5 | 92.17 | 104.8 | 125.3 | |
Selling General & Admin Expenses | 53.86 | 76.3 | 100.9 | 112.5 | 43.98 | 197.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.275625) | (2.920506) | (5.301024) | (4.878429) | (2.63335) | (4.968676) | |
Interest Income | 9.228847 | 20 | 22.82 | 23.89 | 28.81 | 14.86 | |
Income Tax Expense | 38 | 38.28 | 39.31 | 27.49 | - | 9.69726 | |
Net Income | |||||||
Net Income | 236.7 | 305.7 | 255.8 | 211.4 | 144 | 71.94 | |
Supplemental | |||||||
EBIT | 286.4 | 355.9 | 298.9 | 240.2 | - | - | |
EBITDA | 295.4 | 376.2 | 327.7 | 272.4 | - | - | |