
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 787.2 | 936.4 | 1,065.8 | 1,224.5 | 1,522.2 | 1,509.6 | |
COGS | 514.8 | 670.7 | 767.8 | 868.7 | 1,076.3 | 1,086.5 | |
Gross Profit | 272.4 | 265.7 | 298 | 355.8 | 445.9 | 423.1 | |
Operating Expenses & Income | |||||||
Operating Income | 162.6 | 142.4 | 170.5 | 195.4 | 265.6 | 242.5 | |
Total Operating Expenses | 109.8 | 123.3 | 127.5 | 160.5 | 1,256.6 | 768 | |
R&D Expenses | 37.26 | 36.37 | 43.78 | 49.69 | 55.25 | 55.05 | |
Selling General & Admin Expenses | 43.03 | 49.79 | 47.61 | 51.4 | 44.78 | 98.88 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.336394) | (2.72874) | (2.586388) | (1.13285) | (0.909739) | (0.0186) | |
Interest Income | 2.940228 | 1.785482 | 0.676901 | 0.898511 | 0.50879 | 0.182808 | |
Income Tax Expense | 19.64 | 15.59 | 19.3 | 25.32 | - | 10.96 | |
Net Income | |||||||
Net Income | 141.8 | 126.2 | 151 | 171.7 | 221.9 | 204.3 | |
Supplemental | |||||||
EBIT | 162.8 | 144.5 | 172.9 | 198.2 | - | - | |
EBITDA | 206.5 | 191 | 223.1 | 256.8 | - | - | |