
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 731.2 | 737.4 | 959.1 | 1,344.9 | 1,720.7 | 1,816.4 | |
COGS | 477.1 | 556.7 | 577.2 | 765.8 | 926.1 | 968.4 | |
Gross Profit | 254.1 | 180.8 | 381.9 | 579.1 | 794.6 | 848 | |
Operating Expenses & Income | |||||||
Operating Income | 119.4 | 53.67 | 188.1 | 366.1 | 518.7 | 558.9 | |
Total Operating Expenses | 134.7 | 127.1 | 193.8 | 213 | 1,202 | 770.1 | |
R&D Expenses | 38.3 | 46.09 | 55.65 | 54 | 69.1 | 71.83 | |
Selling General & Admin Expenses | 53.79 | 60.84 | 88.9 | 87.23 | 94.2 | 155.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.576368) | (2.049751) | (0.492377) | (0.972929) | (6.188431) | (5.32833) | |
Interest Income | 4.677796 | 10.8 | 11.68 | 5.100633 | 4.795966 | 3.009826 | |
Income Tax Expense | 17.01 | 3.587035 | 28.29 | 54.65 | - | 37.19 | |
Net Income | |||||||
Net Income | 100.6 | 49.13 | 158.4 | 310.7 | 431.7 | 461.7 | |
Supplemental | |||||||
EBIT | 118.2 | 54.76 | 187.2 | 366.4 | - | - | |
EBITDA | 168.5 | 112.4 | 259.8 | 444.5 | - | - | |