
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 1,399.4 | 1,471.2 | 1,884.3 | 1,542.5 | 1,345.5 | |
COGS | 977.4 | 982.6 | 1,120.5 | 928.3 | 816.4 | |
Gross Profit | 422 | 488.6 | 763.8 | 614.2 | 529.1 | |
Operating Expenses & Income | ||||||
Operating Income | 112.5 | 214.4 | 455.5 | 282.7 | 147.6 | |
Total Operating Expenses | 265.5 | 277.6 | 308.3 | 331.5 | 1,197.9 | |
R&D Expenses | 67.46 | 60.94 | 54.56 | 54.03 | 59.98 | |
Selling General & Admin Expenses | 147 | 87.15 | 89.69 | 101.8 | 321.5 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (5.065) | (6.908) | (2.68) | (1.324) | (0.852) | |
Interest Income | - | 5.759 | 20.28 | 23.29 | 12.62 | |
Income Tax Expense | 22.93 | 114.7 | 168.3 | 114.2 | - | |
Net Income | ||||||
Net Income | 99.53 | 269.3 | 353.8 | 194.2 | 113.7 | |
Supplemental | ||||||
EBIT | 127.5 | 391 | 524.7 | 309.7 | - | |
EBITDA | 201.7 | 469.6 | 586.6 | 370 | - | |