
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 403.9 | 636.8 | 832.7 | 871.5 | 670.9 | 681.8 | |
COGS | 263.2 | 350.9 | 435 | 443.6 | 439.1 | 472.5 | |
Gross Profit | 140.7 | 285.9 | 397.6 | 427.8 | 231.7 | 209.3 | |
Operating Expenses & Income | |||||||
Operating Income | 65.25 | 241.5 | 288 | 308.4 | 137.9 | 117.2 | |
Total Operating Expenses | 80.84 | 88.33 | 109.6 | 119.4 | 93.81 | 92.08 | |
R&D Expenses | 41.64 | 29.27 | 44.53 | 38.07 | 22.88 | 22.77 | |
Selling General & Admin Expenses | 31.37 | 45.49 | 59.47 | 62.18 | 54.4 | 53.36 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.543) | (2.055) | (2.535) | (7.856) | (14.39) | (14.46) | |
Interest Income | 4.673 | 8.638 | 22.59 | 22.9 | 23.72 | 23.42 | |
Income Tax Expense | 10.63 | 42.58 | 71.64 | 71.15 | 26.44 | 21.68 | |
Net Income | |||||||
Net Income | 53.74 | 183.6 | 242 | 284.2 | 120.1 | 106 | |
Supplemental | |||||||
EBIT | 65.25 | 241.5 | 316.2 | 363.3 | 160.9 | 129.6 | |
EBITDA | 129.6 | 305.6 | 384.3 | 431 | 223.6 | 192 | |