
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 365.2 | 715.6 | 1,037 | 1,070.9 | 920.3 | 985.2 | |
COGS | 222 | 491.7 | 725.9 | 695 | 625.4 | 657.4 | |
Gross Profit | 143.1 | 223.9 | 311.1 | 375.9 | 294.9 | 327.8 | |
Operating Expenses & Income | |||||||
Operating Income | 77.98 | 136.1 | 207 | 241 | 182.2 | 203.6 | |
Total Operating Expenses | 65.68 | 86.2 | 104.1 | 134.9 | 112.7 | 124.2 | |
R&D Expenses | 28.97 | 30.73 | 33.63 | 48.34 | 40.49 | 42.84 | |
Selling General & Admin Expenses | 20.85 | 33.6 | 48.8 | 59.51 | 58.1 | 65.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.41) | (6.892) | (13.4) | (19.35) | (17.56) | (18.14) | |
Interest Income | 0.129 | 0.454 | 1.811 | 3.253 | 3.908 | 3.914 | |
Income Tax Expense | 15.55 | 25.97 | 39.15 | 44.75 | 34.01 | 37.9 | |
Net Income | |||||||
Net Income | 60.51 | 103.2 | 156.8 | 179.8 | 137.4 | 152.9 | |
Supplemental | |||||||
EBIT | 77.98 | 136.1 | 209.3 | 243.9 | 182.2 | 208 | |
EBITDA | 95.71 | 156.3 | 221.8 | 272.9 | 216.4 | 242 | |