
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 568 | 839.1 | 682.7 | 1,031.7 | 1,583.8 | 1,662.5 | |
COGS | 374.7 | 544.6 | 510.1 | 755.7 | 1,322.6 | 1,363.7 | |
Gross Profit | 193.3 | 294.5 | 172.6 | 276 | 261.2 | 298.8 | |
Operating Expenses & Income | |||||||
Operating Income | 119.7 | 187.4 | 60.63 | 115.4 | 261.2 | 293.7 | |
Total Operating Expenses | 73.59 | 107.1 | 112 | 160.6 | 1,317.3 | 314.3 | |
R&D Expenses | 37.16 | 65.57 | 72.68 | 91.52 | 115.7 | 169.5 | |
Selling General & Admin Expenses | 34.98 | 46.4 | 54.37 | 74.5 | 29.25 | 135.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.831754) | (1.739101) | (1.205057) | (1.091932) | (2.927118) | (1.503375) | |
Interest Income | 3.121444 | 1.580566 | 20.92 | 2.008078 | 0.990634 | 0.383889 | |
Income Tax Expense | 13.04 | 15.41 | (0.281071) | 4.833292 | 18.96 | 12.56 | |
Net Income | |||||||
Net Income | 109.4 | 168.5 | 66.57 | 110.3 | 241.3 | 268.7 | |
Supplemental | |||||||
EBIT | 124.3 | 185.6 | 67.49 | 116.3 | 260.2 | - | |
EBITDA | 148.7 | 223.8 | 120.4 | 178.6 | 322.5 | - | |