
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 722.3 | 1,136 | 1,180.6 | 1,239 | 1,182.2 | 1,172 | |
COGS | 313.4 | 566.9 | 576.1 | 579.5 | 1,021.1 | 669.7 | |
Gross Profit | 408.9 | 569.1 | 604.5 | 659.6 | 161.1 | 502.3 | |
Operating Expenses & Income | |||||||
Operating Income | 112 | 164.8 | 106.6 | (46.71) | 142.8 | 155.9 | |
Total Operating Expenses | 296.1 | 456 | 497.9 | 706.3 | 18.34 | 346.4 | |
R&D Expenses | 1.182389 | 1.363 | 1.624 | - | 3.398726 | - | |
Selling General & Admin Expenses | 157.2 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.5) | (21.23) | (35.79) | (39.77) | (26.07) | (34.22) | |
Interest Income | 0.30241 | 4.205 | 2.635 | 1.476 | 10.44 | 2.039 | |
Income Tax Expense | 8.35145 | 23.84 | 10.5 | 20.76 | 33.3 | 38.91 | |
Net Income | |||||||
Net Income | 87.69 | 106.2 | 57.97 | 50.82 | 80.47 | 85.59 | |
Supplemental | |||||||
EBIT | 111.8 | 153.2 | 103.9 | 114.6 | 142.8 | 158.5 | |
EBITDA | 158.6 | 221.2 | 184.5 | 198 | 225 | 254.8 | |