
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 780.7 | 867.3 | 1,215.8 | 1,430.5 | 1,609.2 | 1,644.5 | |
COGS | 429.9 | 515.6 | 835.3 | 951.2 | 1,056 | 1,059.5 | |
Gross Profit | 350.8 | 351.6 | 380.5 | 479.3 | 553.3 | 585 | |
Operating Expenses & Income | |||||||
Operating Income | 222.4 | 148.3 | 14.33 | 127.8 | 189.1 | 197.1 | |
Total Operating Expenses | 558.4 | 719 | 1,201.4 | 1,302.7 | 1,420.1 | 1,447.4 | |
R&D Expenses | 97.71 | 167 | 306.2 | 302.6 | 317.6 | 330.7 | |
Selling General & Admin Expenses | 26.48 | 34.38 | 51.92 | 31.94 | 32.91 | 68.36 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.374222) | (0.392192) | (0.572128) | (0.648625) | (1.227137) | (1.582752) | |
Interest Income | 9.175152 | 30.58 | 37.13 | 24.42 | 21.94 | 23.11 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 158.3 | 154.9 | 29.37 | 124.3 | 178 | 199.7 | |
Supplemental | |||||||
EBIT | - | 164.3 | 33.14 | 115.5 | 170.9 | 188 | |
EBITDA | 187 | 182.5 | 62.54 | 154.2 | 212.7 | 188 | |