
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 924.9 | 773.1 | 1,422 | 1,643.5 | 1,626 | 1,638.6 | |
COGS | 650.7 | 481.8 | 969.6 | 1,108.7 | 1,030.3 | 1,051.4 | |
Gross Profit | 274.2 | 291.3 | 452.3 | 534.7 | 595.6 | 587.3 | |
Operating Expenses & Income | |||||||
Operating Income | 141.5 | 73.88 | 364.1 | 411.5 | 300.5 | 342.2 | |
Total Operating Expenses | 132.7 | 217.4 | 88.19 | 123.2 | 1,325.5 | 756.1 | |
R&D Expenses | - | 0.588408 | 0.740314 | 1.848825 | 3.149858 | 2.965888 | |
Selling General & Admin Expenses | 150.7 | 147.8 | 173.1 | 211.3 | 55.27 | 286.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (28.84) | (34.29) | (33.87) | (21.92) | (16.49) | (15.4) | |
Interest Income | 17.16 | 16.14 | 17.39 | 19.3 | 8.819477 | 6.898381 | |
Income Tax Expense | 12.47 | 14.88 | 61.85 | 77.5 | - | 64.78 | |
Net Income | |||||||
Net Income | 120 | 114.5 | 275.3 | 306.8 | 325.7 | 337.1 | |
Supplemental | |||||||
EBIT | 57.47 | 76.97 | 199.6 | 220.5 | - | - | |
EBITDA | 61.06 | 81.17 | 211.3 | 237.2 | - | - | |