
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 559.3 | 714.3 | 695.9 | 713 | 763.8 | 807.4 | |
COGS | 464.1 | 577.6 | 533 | 538.4 | 567.7 | 600.7 | |
Gross Profit | 95.23 | 136.6 | 163 | 174.6 | 196.2 | 206.6 | |
Operating Expenses & Income | |||||||
Operating Income | 12.32 | 64.25 | 70.92 | 60.95 | 83.05 | 94.19 | |
Total Operating Expenses | 82.91 | 72.4 | 92.03 | 113.7 | 680.8 | 414.3 | |
R&D Expenses | 24.76 | 28.23 | 3,102.9 | 33.15 | 33.61 | 35.67 | |
Selling General & Admin Expenses | 30.47 | 34.1 | 37.18 | 48.1 | 35.04 | 27.25 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.316684) | (3.527978) | (3.918896) | (4.314522) | (3.798703) | (4.170594) | |
Interest Income | 0.95937 | 0.740481 | 1.840315 | 3.988124 | 3.791735 | 2.46943 | |
Income Tax Expense | (1.881637) | 9.892108 | 15.06 | 11.02 | - | 7.513379 | |
Net Income | |||||||
Net Income | 14.66 | 53.39 | 53.78 | 49.36 | 82.39 | 76.15 | |
Supplemental | |||||||
EBIT | 15.14 | 67.66 | 74.65 | 65.07 | - | - | |
EBITDA | 34.21 | 87.41 | 94.62 | 85.21 | - | - | |