
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 672.5 | 837.2 | 1,040.3 | 1,204.4 | 1,410.3 | 1,207.3 |
COGS | 437.9 | 526.3 | 703.7 | 789.9 | 933.9 | 788.9 |
Gross Profit | 234.5 | 310.9 | 336.5 | 414.5 | 476.4 | 418.4 |
Operating Expenses & Income | ||||||
Operating Income | 106.3 | 161 | 168.1 | 220.4 | 239 | 182.7 |
Total Operating Expenses | 566.2 | 676.2 | 872.2 | 984 | 1,171.3 | 1,024.6 |
R&D Expenses | 60.93 | 64.67 | 72.38 | 91.17 | 118.5 | 119.1 |
Selling General & Admin Expenses | 19.68 | 20.44 | 24.58 | 24.24 | 34.55 | 94.18 |
Earnings from Continuing Operations | ||||||
Interest Expense | (14.94) | (14.35) | (11.42) | (3.275056) | (0.943916) | (0.902516) |
Interest Income | 0.751792 | 0.994273 | 12.05 | 21.63 | 13.51 | 13.43 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 75.43 | 110.5 | 140.7 | 198.7 | 246.6 | 200.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |