
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 493.6 | 676.6 | 932.1 | 1,078.5 | 1,217.8 | 1,053.6 | |
COGS | 230 | 301.1 | 403.8 | 537.3 | 560.8 | 774 | |
Gross Profit | 263.7 | 375.5 | 528.3 | 541.1 | 1,217.8 | 1,122.7 | |
Operating Expenses & Income | |||||||
Operating Income | 122.6 | 169.3 | 194.2 | 177.7 | 204.2 | 91.6 | |
Total Operating Expenses | 141.1 | 206.2 | 334.2 | 363.5 | 1,013.6 | 404.6 | |
R&D Expenses | 47.58 | 89.69 | 123.7 | 171.9 | 161.6 | 242.3 | |
Selling General & Admin Expenses | 68.6 | 90.54 | 109.4 | 106.3 | 94.13 | 169.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.609949) | (9.881911) | (12.24) | (16.16) | (16.45) | (15.62) | |
Interest Income | 0.841664 | 6.151746 | 7.2401 | 5.66846 | 2.578403 | 0.783977 | |
Income Tax Expense | 13.31 | 10.43 | 10.5 | 6.974352 | 4.9961 | (1.751594) | |
Net Income | |||||||
Net Income | 105.7 | 156.5 | 184.8 | 177.4 | 196.1 | 41.85 | |
Supplemental | |||||||
EBIT | 125.7 | 179 | 205.6 | 192.2 | 201.1 | - | |
EBITDA | 137.2 | 196.1 | 227.6 | 217.5 | 226.5 | - | |