
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 795.7 | 939.7 | 1,238.3 | 1,501 | 1,783.1 | 1,938 | |
COGS | 560 | 669.8 | 910.8 | 1,173.9 | 1,395.4 | 1,577.9 | |
Gross Profit | 235.7 | 269.9 | 327.5 | 327.1 | 387.7 | 360.1 | |
Operating Expenses & Income | |||||||
Operating Income | 145.8 | 159.8 | 191.2 | 170.4 | 200.7 | 148.9 | |
Total Operating Expenses | 649.9 | 779.8 | 1,047.1 | 1,330.6 | 1,582.5 | 1,789.1 | |
R&D Expenses | 60.6 | 65.14 | 78.86 | 89.41 | 117.7 | 120.8 | |
Selling General & Admin Expenses | 16.24 | 25.8 | 37.42 | 40.24 | 40.09 | 58.04 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.271712) | (8.736281) | (0.004787) | (22.67) | (37.13) | (28.6) | |
Interest Income | 0.83968 | 2.234221 | 2.102277 | 2.555144 | 2.796208 | 2.839586 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 140.3 | 177.2 | 196 | 159.8 | 154.7 | 90.95 | |
Supplemental | |||||||
EBIT | - | 182.6 | 195.6 | 176 | 196.1 | 116 | |
EBITDA | - | 399.1 | 477.3 | 544.6 | 615.6 | 116 | |