
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 544.1 | 980.4 | 703.5 | 1,028.3 | 1,220.9 | 1,239.8 | |
COGS | 333.1 | 348.5 | 383.4 | 481.7 | 521.6 | 560.9 | |
Gross Profit | 211 | 632 | 320.1 | 546.6 | 699.7 | 679.3 | |
Operating Expenses & Income | |||||||
Operating Income | 111.7 | 383.1 | 87.13 | 302.4 | 379.3 | 302.5 | |
Total Operating Expenses | 99.32 | 248.8 | 233 | 244.2 | 319.8 | 513.5 | |
R&D Expenses | 74.3 | 134 | 160.8 | 175.8 | 207.8 | 318.6 | |
Selling General & Admin Expenses | 28.84 | 47.13 | 45.39 | 56.49 | 69.38 | 108.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.60339) | (0.535575) | (0.646631) | (0.564442) | (0.585458) | (0.226384) | |
Interest Income | 7.167009 | 9.77729 | 11.17 | 10.38 | 20.42 | 18.88 | |
Income Tax Expense | 9.613444 | 36.96 | 1.969329 | 22.53 | 23.94 | 17.45 | |
Net Income | |||||||
Net Income | 108.3 | 353.8 | 100.4 | 290.3 | 362.9 | 294.9 | |
Supplemental | |||||||
EBIT | 113.9 | 383.8 | 85.31 | 299.1 | 379.2 | - | |
EBITDA | 117.1 | 389.1 | 96.01 | 311.9 | 392 | - | |