
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 526.3 | 414.7 | 520.1 | 651.9 | 922.4 | 966.3 | |
COGS | 296.6 | 255.4 | 298.5 | 344.5 | 450.3 | 731.9 | |
Gross Profit | 229.7 | 159.3 | 221.6 | 307.4 | 922.4 | 944.3 | |
Operating Expenses & Income | |||||||
Operating Income | 84.16 | 53.84 | 64.94 | 106.2 | 205.3 | 198.8 | |
Total Operating Expenses | 145.5 | 105.5 | 156.7 | 201.2 | 717.1 | 856.7 | |
R&D Expenses | 131.3 | 124.7 | 165.4 | 215.1 | 239.2 | 248.5 | |
Selling General & Admin Expenses | 36.58 | 28.77 | 33.76 | 37.95 | 18.29 | 76.85 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.509332) | (0.263123) | (0.843184) | (1.976162) | (0.85339) | (0.773867) | |
Interest Income | 10.66 | 38.11 | 40.07 | 39.84 | 33.02 | 24.36 | |
Income Tax Expense | 0.127821 | 0.0378 | (0.125881) | 1.604933 | 0.3051 | 0.261602 | |
Net Income | |||||||
Net Income | 83.95 | 53.75 | 65.06 | 106.6 | 204.6 | 211.8 | |
Supplemental | |||||||
EBIT | 84.58 | 54.05 | 65.78 | 110.2 | 204.9 | - | |
EBITDA | 100.3 | 75.19 | 90.73 | 117.3 | 212 | - | |