
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 753.2 | 719.6 | 780.4 | 964.6 | 1,142.7 | 1,171.8 | |
COGS | 429.6 | 427.6 | 501.8 | 643.3 | 717.2 | 1,115.1 | |
Gross Profit | 323.6 | 292 | 278.5 | 321.3 | 1,142.7 | 1,158.5 | |
Operating Expenses & Income | |||||||
Operating Income | 211.9 | 81.73 | 46.64 | 104.2 | 188.3 | 157.7 | |
Total Operating Expenses | 111.7 | 210.3 | 231.9 | 217.1 | 954.4 | 330.7 | |
R&D Expenses | 131.7 | 189.1 | 211.1 | 226.1 | 258.3 | 416.9 | |
Selling General & Admin Expenses | 26.4 | 41.43 | 39.29 | 34.57 | 15.99 | 72.93 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.330833) | (0.757719) | (4.150854) | (6.805613) | (7.066463) | (7.507392) | |
Interest Income | 7.717674 | 4.116843 | 14.07 | 13.5 | 5.632573 | 0.734965 | |
Income Tax Expense | 10.76 | (9.619207) | (12.96) | (7.211884) | (1.213092) | 0.167205 | |
Net Income | |||||||
Net Income | 201.3 | 89.84 | 59.48 | 111.3 | 186.3 | 253.4 | |
Supplemental | |||||||
EBIT | 212.2 | 79.97 | 47.43 | 108.6 | 185.1 | - | |
EBITDA | 223.3 | 98.6 | 73.39 | 130.4 | 206.8 | - | |