
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 990.4 | 1,055.3 | 1,026.5 | 1,127.2 | 1,457.4 | 1,799.8 | |
COGS | 656.5 | 671.9 | 732.1 | 889.7 | 1,357.5 | 1,468.4 | |
Gross Profit | 333.9 | 383.5 | 294.4 | 237.5 | 99.9 | 331.4 | |
Operating Expenses & Income | |||||||
Operating Income | 244.4 | 269.8 | 180 | 58.69 | 99.9 | 350.4 | |
Total Operating Expenses | 89.51 | 113.7 | 114.4 | 178.8 | 1,324.7 | 338.3 | |
R&D Expenses | 48.98 | 52.97 | 63.83 | 85.86 | 89.36 | 116.8 | |
Selling General & Admin Expenses | 27.25 | 47.31 | 36.77 | 50.65 | 37.16 | 92.81 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.850942) | (2.764843) | (9.361262) | (18.11) | (17.62) | (17.89) | |
Interest Income | 2.213896 | 3.588598 | 4.047817 | 3.086516 | 1.46697 | 0.956201 | |
Income Tax Expense | 32.79 | 27.81 | 12.21 | 3.570142 | (4.3938) | (1.406572) | |
Net Income | |||||||
Net Income | 222.2 | 242.1 | 166 | 57.3 | 103.8 | 300.1 | |
Supplemental | |||||||
EBIT | 256.9 | 272.7 | 187.6 | 76.62 | 99.43 | - | |
EBITDA | 312.8 | 348.7 | 278 | 186.6 | 209.5 | - | |