
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 370.6 | 522.5 | 525.2 | 584.6 | 774 | 824.6 | |
COGS | 193.9 | 259 | 262.2 | 278.4 | 283 | 377.9 | |
Gross Profit | 176.7 | 263.5 | 263 | 306.2 | 774 | 810.5 | |
Operating Expenses & Income | |||||||
Operating Income | 82.79 | 117.9 | 67.06 | 88.19 | 121.6 | 153.7 | |
Total Operating Expenses | 93.95 | 145.5 | 195.9 | 218 | 652.4 | 722.6 | |
R&D Expenses | 45.78 | 74.53 | 117.4 | 126.6 | 160 | 243.3 | |
Selling General & Admin Expenses | 24.77 | 41.7 | 50.17 | 60.61 | 70.03 | 126 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.709008) | (3.681787) | (7.072136) | (7.628904) | (5.919086) | (5.768287) | |
Interest Income | 0.308471 | 5.278799 | 22.78 | 18.44 | 10.8 | 6.244665 | |
Income Tax Expense | 8.810596 | 8.945233 | 7.467858 | 3.008092 | 2.0724 | 0.405107 | |
Net Income | |||||||
Net Income | 69.25 | 110.8 | 66.54 | 85.87 | 114.9 | 141.6 | |
Supplemental | |||||||
EBIT | 83.35 | 122.3 | 79.04 | 95.51 | 117 | - | |
EBITDA | 86.43 | 127.4 | 87.68 | 105.6 | 127.1 | - | |