
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 449.5 | 387 | 493.3 | 611.7 | 777.2 | 762.1 | |
COGS | 247.2 | 202 | 244 | 295.9 | 394.4 | 549.2 | |
Gross Profit | 202.4 | 184.9 | 249.3 | 315.8 | 777.2 | 770 | |
Operating Expenses & Income | |||||||
Operating Income | 118.3 | 75.89 | 105.1 | 151.5 | 178.8 | 170.9 | |
Total Operating Expenses | 84.04 | 109 | 144.2 | 164.3 | 598.4 | 666.2 | |
R&D Expenses | 49.14 | 55.48 | 61.99 | 66.53 | 70.17 | 91.14 | |
Selling General & Admin Expenses | 21.27 | 21.76 | 28.12 | 33.02 | 45 | 79.38 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.682426) | (0.396906) | (0.670334) | (0.780051) | (0.639208) | (0.676573) | |
Interest Income | 1.611737 | 1.452665 | 4.965128 | 12.72 | 15.46 | 12.01 | |
Income Tax Expense | 12.17 | 6.428914 | 10.88 | 20.64 | 28.57 | 19.71 | |
Net Income | |||||||
Net Income | 104.9 | 70.35 | 93.95 | 129.9 | 150.3 | 137.3 | |
Supplemental | |||||||
EBIT | 122.1 | 77.23 | 105.7 | 152.3 | 178.9 | - | |
EBITDA | 126.1 | 81.51 | 110 | 156.7 | 183.3 | - | |