

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 804.3 | 1,058.3 | 1,050.1 | 946.6 | 963.8 | 1,898.6 | |
COGS | 516.8 | 645.5 | 611.6 | 561.2 | 577.8 | 1,133.2 | |
Gross Profit | 287.5 | 412.8 | 438.5 | 385.4 | 386 | 765.5 | |
Operating Expenses & Income | |||||||
Operating Income | 15.48 | 88.99 | 98.05 | 57.16 | 80.1 | 129 | |
Total Operating Expenses | 268.5 | 323.8 | 340.4 | 324.7 | 305.9 | 636.4 | |
R&D Expenses | 101.3 | 120.5 | 132.3 | 130.9 | 121.5 | 251.3 | |
Selling General & Admin Expenses | 47.86 | 57.71 | 59.95 | 56.48 | 57.05 | 85.79 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.823) | (1.93) | (1.83) | (3.345) | (4.07842) | (6.522164) | |
Interest Income | 0.713 | 2.773 | 6.514 | 8.644 | 7.849 | - | |
Income Tax Expense | 2.132 | 15.93 | 17.28 | 12.84 | 13.97 | 24.58 | |
Net Income | |||||||
Net Income | 8.881 | 75.22 | 80.17 | 62.96 | 68.73 | 120.2 | |
Supplemental | |||||||
EBIT | 13.67 | 90.42 | 97.81 | 74.65 | 84.02 | 144.1 | |
EBITDA | 52.8 | 126.7 | 135.5 | 118.4 | 130.2 | 237.4 | |