
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 726.5 | 926.8 | 991.6 | 1,285.2 | 1,972.2 | 2,174 | |
COGS | 489.6 | 635.7 | 720.7 | 1,004.2 | 1,928 | 2,053.7 | |
Gross Profit | 236.9 | 291.1 | 270.9 | 281 | 44.23 | 120.3 | |
Operating Expenses & Income | |||||||
Operating Income | 135.4 | 154.7 | 92.15 | 40.85 | 44.23 | 117.4 | |
Total Operating Expenses | 101.5 | 136.4 | 178.7 | 240.2 | 393.6 | 393.4 | |
R&D Expenses | 60.57 | 80 | 98.56 | 122.4 | 150.5 | 220.4 | |
Selling General & Admin Expenses | 36.24 | 58.98 | 56.7 | 67.42 | 21.76 | 167.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.338709) | (3.601177) | (22.26) | (43.98) | (33.8) | (17.2) | |
Interest Income | 3.997234 | 2.746511 | 5.256274 | 5.926797 | 2.645229 | - | |
Income Tax Expense | 11.77 | (10.05) | 0.167192 | (7.329151) | (5.458347) | (7.345017) | |
Net Income | |||||||
Net Income | 122.1 | 161.9 | 88.49 | 54.53 | 55.22 | 86.65 | |
Supplemental | |||||||
EBIT | 139.3 | 159.6 | 114.8 | 84.87 | 44.08 | - | |
EBITDA | 186.2 | 229.3 | 217.8 | 209.8 | 169 | - | |