
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 804.6 | 1,011.7 | 909.2 | 750 | 1,107.4 | 1,337.7 | |
COGS | 468 | 595 | 567.8 | 512.7 | 720.5 | 1,117.1 | |
Gross Profit | 336.6 | 416.7 | 341.5 | 237.3 | 1,107.4 | 1,220 | |
Operating Expenses & Income | |||||||
Operating Income | 180.5 | 235.6 | 169.5 | 73.79 | 145.1 | 230.6 | |
Total Operating Expenses | 156.1 | 181.1 | 172 | 163.5 | 962.3 | 410.7 | |
R&D Expenses | 60.37 | 79.65 | 80.13 | 82.64 | 100.1 | 150.1 | |
Selling General & Admin Expenses | 38.36 | 41.74 | 50.01 | 55.2 | 35.15 | 84.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0408) | (0.211079) | (0.410453) | (0.322943) | (0.237196) | (0.342269) | |
Interest Income | 2.378846 | 1.574404 | 3.226284 | 1.750464 | 1.671574 | 0.892512 | |
Income Tax Expense | 19.16 | 21.75 | 17.64 | 4.316248 | 14.1 | 7.613745 | |
Net Income | |||||||
Net Income | 160.9 | 213.3 | 151.4 | 69.27 | 129.4 | 186 | |
Supplemental | |||||||
EBIT | 180.1 | 235.3 | 169.5 | 73.91 | 143.5 | - | |
EBITDA | 186.3 | 246.6 | 189.4 | 97.94 | 167.5 | - | |