
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 422.5 | 456.6 | 674.2 | 1,126.5 | 1,818.9 | 2,015 | |
COGS | 276.1 | 325.4 | 489.8 | 811.2 | 1,352.8 | 1,476.1 | |
Gross Profit | 146.4 | 131.2 | 184.5 | 315.3 | 466.2 | 538.9 | |
Operating Expenses & Income | |||||||
Operating Income | 58.62 | 38.52 | 60.48 | 125.9 | 217.8 | 224.8 | |
Total Operating Expenses | 87.74 | 92.7 | 124 | 189.4 | 1,601.1 | 1,004.4 | |
R&D Expenses | 44.04 | 51.48 | 70.66 | 103 | 133.5 | 154.8 | |
Selling General & Admin Expenses | 23.39 | 34.12 | 39.85 | 54.43 | 28.71 | 141.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.616477) | (0.714922) | (2.952257) | (4.219088) | (10.26) | (12.79) | |
Interest Income | 0.647589 | 1.911361 | 2.744386 | 2.817851 | 1.275424 | 0.732671 | |
Income Tax Expense | 2.998004 | (1.880781) | (0.650685) | 5.573545 | - | 11.5 | |
Net Income | |||||||
Net Income | 55.17 | 38.42 | 55.75 | 97.55 | 141.7 | 144.4 | |
Supplemental | |||||||
EBIT | 53.24 | 15.65 | 40.13 | 118.4 | - | - | |
EBITDA | 63.65 | 31.5 | 62.52 | 145.4 | - | - | |