
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 485.5 | 601.6 | 794.3 | 759.1 | 1,014.5 | 1,210.5 | |
COGS | 241.6 | 310.7 | 438.8 | 478.9 | 802.9 | 838.3 | |
Gross Profit | 243.9 | 291 | 355.5 | 280.2 | 211.6 | 372.2 | |
Operating Expenses & Income | |||||||
Operating Income | 181 | 183.1 | 181.2 | 120.4 | 211.6 | 386.8 | |
Total Operating Expenses | 62.84 | 107.8 | 174.2 | 159.8 | 721.8 | 164.1 | |
R&D Expenses | 24.91 | 41.56 | 60.87 | 50.75 | 52.69 | 73.92 | |
Selling General & Admin Expenses | 26.24 | 34.56 | 41.09 | 34.28 | 25.78 | 57.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.650641) | (15.57) | (30.04) | (38.7) | (40.45) | (32.23) | |
Interest Income | 1.860163 | 2.810071 | 2.053315 | 0.737227 | 0.343296 | 0.180326 | |
Income Tax Expense | 24.51 | 20.53 | 24.74 | 13.14 | 24.27 | 19.78 | |
Net Income | |||||||
Net Income | 162.4 | 166 | 157.9 | 107 | 186.8 | 332.7 | |
Supplemental | |||||||
EBIT | 188.4 | 202.1 | 212.7 | 158.8 | 211 | - | |
EBITDA | 232.3 | 257.6 | 305 | 285.1 | 337.3 | - | |