
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 653.4 | 721.9 | 868.3 | 1,151.7 | 1,379.1 | 1,456.4 | |
COGS | 471.7 | 493.4 | 584.2 | 764.9 | 803.2 | 829.8 | |
Gross Profit | 181.6 | 228.5 | 284.1 | 386.8 | 575.9 | 626.6 | |
Operating Expenses & Income | |||||||
Operating Income | 120.2 | 176.5 | 223.7 | 285.1 | 448.5 | 488 | |
Total Operating Expenses | 61.39 | 52 | 60.37 | 101.6 | 930.6 | 593.8 | |
R&D Expenses | 23.26 | 27.03 | 32.56 | 44.46 | 48.82 | 51.63 | |
Selling General & Admin Expenses | 20.04 | 20.6 | 21.37 | 33.41 | 34.9 | 64.09 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.18012) | (0.196693) | (2.434051) | (2.924365) | (5.77134) | (6.815219) | |
Interest Income | 1.703864 | 3.86842 | 3.972614 | 2.634315 | 11.19 | 10.19 | |
Income Tax Expense | 14.29 | 22.34 | 28.52 | 39.71 | - | 32.96 | |
Net Income | |||||||
Net Income | 104.5 | 150.8 | 193 | 245.6 | 368.6 | 407.7 | |
Supplemental | |||||||
EBIT | 110 | 145.7 | 193.5 | 258.8 | - | - | |
EBITDA | 156.5 | 192.4 | 238.4 | 334.2 | - | - | |