
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 864.2 | 899.7 | 1,204.2 | 1,523.7 | 1,343.7 | 1,359.2 | |
COGS | 656.1 | 608.6 | 853.8 | 1,113.1 | 1,024.2 | 1,021.2 | |
Gross Profit | 208.1 | 291.2 | 350.3 | 410.7 | 319.5 | 338.1 | |
Operating Expenses & Income | |||||||
Operating Income | 63.3 | 404.3 | 160.3 | 198.3 | 155.2 | 154.1 | |
Total Operating Expenses | 134.4 | 172.2 | 190 | 212.4 | 164.2 | 184 | |
R&D Expenses | 30.35 | 39.65 | 49.09 | 42.68 | 37.82 | 37.11 | |
Selling General & Admin Expenses | 54.98 | 82.16 | 79.19 | 95.55 | 90.59 | 115 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.041) | (1.072) | (6.29) | (5.54) | (4.936) | (6.164) | |
Interest Income | 0.6 | 0.998 | 3.447 | 8.029 | 4.626 | 2.987 | |
Income Tax Expense | 9.81 | 79.04 | 69.47 | 112.2 | (5.183) | (4.394) | |
Net Income | |||||||
Net Income | 55.7 | 308.8 | 294.7 | 534.7 | 107.4 | 95.75 | |
Supplemental | |||||||
EBIT | 79.1 | 401.5 | 370.5 | 676.1 | 155.2 | 98.71 | |
EBITDA | 142.8 | 492.1 | 515.8 | 909.9 | 408.2 | 353.4 | |