
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 514.5 | 651.2 | 770.8 | 632.6 | 806.5 | 926.9 | |
COGS | 301.9 | 393 | 486.4 | 359.6 | 612.1 | 645.1 | |
Gross Profit | 212.6 | 258.3 | 284.3 | 273 | 194.4 | 281.9 | |
Operating Expenses & Income | |||||||
Operating Income | 137.8 | 157.4 | 171.7 | 171.2 | 194.4 | 269.4 | |
Total Operating Expenses | 74.83 | 100.8 | 112.7 | 101.8 | 594.6 | 131.6 | |
R&D Expenses | 41.69 | 48.72 | 48.01 | 39.95 | 45.67 | 68.57 | |
Selling General & Admin Expenses | 31.67 | 36.02 | 37.9 | 34.13 | 38.33 | 64.02 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.171352) | (0.792163) | (12.05) | (26.91) | (26.89) | (28) | |
Interest Income | 0.825724 | 2.394475 | 2.379941 | 3.203629 | 2.725005 | 3.541329 | |
Income Tax Expense | 16.68 | 19.84 | 23.36 | 22.33 | 27.18 | 23.81 | |
Net Income | |||||||
Net Income | 121.9 | 141.7 | 147.7 | 148 | 166.4 | 223 | |
Supplemental | |||||||
EBIT | 138.7 | 162.3 | 183.1 | 197.1 | 193.6 | - | |
EBITDA | 151.9 | 180.3 | 225.6 | 247.7 | 244.2 | - | |