
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 871.6 | 1,065.4 | 876.1 | 1,418 | 1,673.6 | 1,677.2 | |
COGS | 692.2 | 855.1 | 590.2 | 1,071.1 | 1,279.2 | 1,272.8 | |
Gross Profit | 179.4 | 210.4 | 285.9 | 346.8 | 394.3 | 404.4 | |
Operating Expenses & Income | |||||||
Operating Income | 160.3 | 197.2 | 264.3 | 261.3 | 316.1 | 330 | |
Total Operating Expenses | 19.09 | 13.12 | 21.6 | 85.52 | 78.25 | 74.35 | |
R&D Expenses | 12.43 | 17.94 | 17.22 | 18.67 | 24.18 | 9.012557 | |
Selling General & Admin Expenses | 46.41 | 37.54 | 42.4 | 43.19 | 11.63 | 31.42 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.702212) | (3.072261) | (1.399845) | (0.295673) | (0.348539) | (0.037) | |
Interest Income | 4.182091 | 6.652922 | 9.559874 | 4.61285 | 4.153449 | - | |
Income Tax Expense | (0.126442) | 2.873053 | 8.758339 | 0.48977 | 0.0889 | 0.0889 | |
Net Income | |||||||
Net Income | 160 | 194.3 | 255.5 | 260.7 | 330.3 | 330.3 | |
Supplemental | |||||||
EBIT | 162.6 | 200.3 | 265.7 | 261.5 | - | - | |
EBITDA | 199.8 | 232.3 | 299.2 | 299.8 | 316.1 | 360 | |