
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 878.5 | 863.8 | 883.3 | 1,032.6 | 1,100.9 | 1,151.6 |
COGS | 663.3 | 668 | 656.9 | 779.8 | 846.5 | 887.8 |
Gross Profit | 878.5 | 195.8 | 226.4 | 252.8 | 254.4 | 263.8 |
Operating Expenses & Income | ||||||
Operating Income | 878.5 | 129.3 | 141.3 | 130.8 | 101 | 107.3 |
Total Operating Expenses | - | 734.5 | 741.9 | 901.8 | 999.9 | 1,044.3 |
R&D Expenses | 28.09 | 27.67 | 29.56 | 38.66 | 41.85 | 43.21 |
Selling General & Admin Expenses | 17.94 | 18.6 | 18.03 | 33.72 | 38.28 | 95.14 |
Earnings from Continuing Operations | ||||||
Interest Expense | (6.622289) | (16.89) | (9.065544) | (24.14) | (17.1) | (19.34) |
Interest Income | 0.598142 | 1.56794 | 2.717597 | 2.269963 | 1.392441 | 1.476801 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 102 | 101.7 | 126.6 | 69.67 | 89.12 | 138.9 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |