
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 698.4 | 824.7 | 605.7 | 891.1 | 1,257.5 | 1,235 | |
COGS | 464.4 | 590.9 | 493.2 | 684.1 | 828.3 | 772.3 | |
Gross Profit | 234 | 233.8 | 112.6 | 206.9 | 429.2 | 462.6 | |
Operating Expenses & Income | |||||||
Operating Income | 121.3 | 124.1 | 22.77 | 94.07 | 213.8 | 193 | |
Total Operating Expenses | 112.8 | 109.8 | 89.8 | 112.8 | 1,043.7 | 663.8 | |
R&D Expenses | 47.61 | 66.11 | 57.31 | 58.37 | 98.56 | 96.08 | |
Selling General & Admin Expenses | 46.91 | 41.67 | 37.52 | 60.6 | 51.32 | 99.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.3839) | (3.327278) | (3.625314) | (6.58719) | (13.17) | (17.61) | |
Interest Income | 1.374219 | 1.731051 | 8.506273 | 6.274521 | 5.249297 | 4.755445 | |
Income Tax Expense | 15.27 | 10.81 | (3.812395) | 7.18092 | - | 30.28 | |
Net Income | |||||||
Net Income | 105.9 | 113.2 | 26.48 | 92.95 | 103.1 | 87.43 | |
Supplemental | |||||||
EBIT | 122.6 | 127.3 | 26.3 | 106.7 | - | - | |
EBITDA | 148.2 | 162.2 | 78.62 | 166.7 | - | - | |