
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 601.9 | 1,048 | 1,207.1 | 1,301.9 | 1,324.3 | 1,342.8 |
COGS | 385.9 | 597.1 | 621.6 | 728.2 | 714.9 | 696.5 |
Gross Profit | 216 | 450.9 | 585.5 | 573.7 | 609.4 | 646.3 |
Operating Expenses & Income | ||||||
Operating Income | 104.7 | 250.3 | 266 | 260.1 | 266.7 | 291.1 |
Total Operating Expenses | 497.3 | 797.7 | 941.1 | 1,041.8 | 1,057.6 | 1,051.8 |
R&D Expenses | 38.61 | 75.03 | 150.6 | 124.1 | 145.1 | 151.1 |
Selling General & Admin Expenses | 72.73 | 125.6 | 168.9 | 189.5 | 197.6 | 204.1 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.117) | (0.139) | (0.733) | (1.967) | (4.411) | (4.362) |
Interest Income | 0.048 | 1.069 | 10.53 | 19.07 | 18.14 | 17.15 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 67.53 | 203.4 | 228.2 | 239.7 | 239.7 | 231.5 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |