
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 798.8 | 1,120.6 | 1,211.3 | 1,098.4 | 1,254.3 | 1,315.9 | |
COGS | 528.3 | 716.9 | 763.7 | 724.9 | 798.4 | 834.1 | |
Gross Profit | 270.5 | 403.7 | 447.5 | 373.6 | 455.9 | 481.8 | |
Operating Expenses & Income | |||||||
Operating Income | 180.1 | 277.6 | 289.4 | 209.8 | 277.4 | 297.2 | |
Total Operating Expenses | 90.39 | 126.1 | 158.2 | 163.7 | 976.8 | 610.4 | |
R&D Expenses | 52.31 | 57.15 | 63.08 | 67.51 | 70.53 | 69.34 | |
Selling General & Admin Expenses | 48.93 | 67.14 | 82.61 | 77.81 | 30.04 | 115.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.60449) | (7.552453) | (3.786601) | (4.123093) | (5.829294) | (5.790264) | |
Interest Income | 7.673113 | 6.006651 | 14.8 | 22.2 | 18.47 | 10.7 | |
Income Tax Expense | 21.4 | 36.67 | 39.45 | 21.43 | - | 17.66 | |
Net Income | |||||||
Net Income | 160.6 | 247.7 | 251.3 | 187.5 | 227.7 | 243.9 | |
Supplemental | |||||||
EBIT | 183 | 289.9 | 292.4 | 213.1 | - | - | |
EBITDA | 230.2 | 359.1 | 371.7 | 295.9 | - | - | |