
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 312.6 | 362.5 | 543.5 | 703.2 | 698.7 | 696.1 | |
COGS | 219 | 264.8 | 360.7 | 451.2 | 437.3 | 657 | |
Gross Profit | 93.67 | 97.71 | 182.8 | 252.1 | 698.7 | 693.1 | |
Operating Expenses & Income | |||||||
Operating Income | 21.53 | 15.07 | 96.04 | 136.3 | 112.6 | 118.1 | |
Total Operating Expenses | 72.14 | 82.64 | 86.76 | 115.7 | 586.1 | 680.2 | |
R&D Expenses | 51.26 | 38.64 | 48.27 | 61.2 | 72.59 | 84.74 | |
Selling General & Admin Expenses | 34.23 | 33.14 | 41.31 | 60.99 | 28.31 | 95.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.959159) | (4.640192) | (4.429536) | (6.869277) | (7.246524) | (7.110298) | |
Interest Income | 11.5 | 8.489147 | 5.353007 | 5.975821 | 8.05229 | 5.45213 | |
Income Tax Expense | (0.789863) | (2.350334) | 8.458476 | 10.85 | 10.29 | 4.904089 | |
Net Income | |||||||
Net Income | 24.27 | 20.06 | 90.2 | 126.5 | 102.1 | 91.49 | |
Supplemental | |||||||
EBIT | 28.08 | 20.89 | 100.4 | 143.4 | 112.4 | - | |
EBITDA | 64.83 | 63.85 | 152.8 | 216.7 | 185.8 | - | |