
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 959.8 | 1,454 | 2,103.8 | 1,805.4 | 2,033.6 | 2,142.8 | |
COGS | 675.4 | 1,029 | 1,587.5 | 1,347.7 | 1,473.5 | 2,280.6 | |
Gross Profit | 284.4 | 425 | 516.3 | 457.7 | 2,033.6 | 2,082.5 | |
Operating Expenses & Income | |||||||
Operating Income | 156.5 | 206.5 | 216.7 | 212.3 | 209.6 | 261 | |
Total Operating Expenses | 127.9 | 218.4 | 299.7 | 245.4 | 1,824 | 2,193.1 | |
R&D Expenses | 48.64 | 68.63 | 82.09 | 78.88 | 98.67 | 134.6 | |
Selling General & Admin Expenses | 52.5 | 98.9 | 142.5 | 87.83 | 44.19 | 162.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.1) | (28.39) | (40.34) | (37.37) | (34.99) | (36.13) | |
Interest Income | 0.756358 | 1.416492 | 2.930739 | 8.683477 | 5.844078 | 5.105102 | |
Income Tax Expense | 16.97 | 20.9 | 31.24 | 25.16 | 19.78 | 14.97 | |
Net Income | |||||||
Net Income | 138.9 | 183.4 | 185.6 | 188.6 | 185.9 | 199.5 | |
Supplemental | |||||||
EBIT | 170 | 232.7 | 255.9 | 248.7 | 205.7 | - | |
EBITDA | 191.5 | 267.8 | 315.2 | 315.7 | 272.7 | - | |