

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 765.3 | 846.9 | 858.8 | 943.9 | 1,120.8 | 2,267.5 | |
COGS | 544.8 | 603.9 | 611.3 | 363.6 | 773.9 | 1,413.2 | |
Gross Profit | 220.6 | 243 | 247.5 | 580.3 | 346.9 | 854.4 | |
Operating Expenses & Income | |||||||
Operating Income | 143.9 | 150.1 | 150.5 | 234.1 | 230.1 | 457.5 | |
Total Operating Expenses | 76.67 | 92.92 | 96.94 | 346.2 | 116.8 | 486.4 | |
R&D Expenses | 56 | 62.1 | 76 | 71.7 | 75.5 | 71.7 | |
Selling General & Admin Expenses | 14.71 | 16.09 | 15.99 | 265 | 16.2 | 429.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.638) | (1.287) | (2.293) | (1.024) | (2.085) | (8.739) | |
Interest Income | 1.326 | 0.137 | 0.373 | 0.81 | 0.24 | 14.46 | |
Income Tax Expense | 27.88 | 24.81 | 5.568 | 29.43 | 41.57 | 83.11 | |
Net Income | |||||||
Net Income | 115.7 | 122.8 | 137 | 146.8 | 181.6 | 376.1 | |
Supplemental | |||||||
EBIT | 145 | 148.8 | 144.1 | 181.1 | 230.1 | 470.7 | |
EBITDA | 178.1 | 185.5 | 180 | 208.4 | 268.5 | 540.8 | |