
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 685.5 | 930.6 | 1,090 | 1,465.6 | 1,519.7 | 1,502 | |
COGS | 508 | 695.1 | 808.1 | 1,150.7 | 1,317.4 | 1,347.1 | |
Gross Profit | 177.5 | 235.5 | 281.9 | 314.9 | 202.3 | 154.9 | |
Operating Expenses & Income | |||||||
Operating Income | 50.45 | 73.83 | 83.68 | 83.94 | (6.590066) | (77.09) | |
Total Operating Expenses | 127.1 | 161.7 | 198.2 | 231 | 1,526.3 | 897.5 | |
R&D Expenses | 41.3 | 56.23 | 65.78 | 84.84 | 91.87 | 88.98 | |
Selling General & Admin Expenses | 33.85 | 44.34 | 59.68 | 63.14 | 23.1 | 7.09958 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.59) | (30.49) | (34.07) | (38.87) | (45.03) | (37.34) | |
Interest Income | 0.339124 | 3.262838 | 6.890021 | 3.889053 | 0.596921 | 0.0948 | |
Income Tax Expense | 2.071616 | 3.753049 | 3.82352 | 4.484508 | - | (1.216784) | |
Net Income | |||||||
Net Income | 47.72 | 68.35 | 71.99 | 73.5 | (148.5) | (203.2) | |
Supplemental | |||||||
EBIT | 77.39 | 102.6 | 109.9 | 116.8 | - | - | |
EBITDA | 222.1 | 278.6 | 297.5 | 343.6 | - | - | |