
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 357.8 | 647.1 | 937.5 | 1,052.7 | 1,128.5 | 1,134.1 | |
COGS | 255 | 354.4 | 445.8 | 556.6 | 585.9 | 577.1 | |
Gross Profit | 102.8 | 292.7 | 491.7 | 496.2 | 543.1 | 560.9 | |
Operating Expenses & Income | |||||||
Operating Income | 15.1 | 153.5 | 274.8 | 310.9 | 346.7 | 288.7 | |
Total Operating Expenses | 89.56 | 144.3 | 211 | 185.3 | 196.3 | 201.6 | |
R&D Expenses | 0.894221 | 0.940358 | 1.806491 | - | - | - | |
Selling General & Admin Expenses | 4.910653 | 6.523194 | 6.9798 | 10.51 | 11.7 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.51) | (12.6) | (12.03) | (2.8479) | (4.298389) | (4.256459) | |
Interest Income | 1.739915 | 4.116205 | 10.98 | 17.24 | 13.43 | 10.28 | |
Income Tax Expense | 2.55361 | 27.8 | 69.13 | 82.15 | 80.57 | 82.13 | |
Net Income | |||||||
Net Income | 5.835554 | 100.8 | 168.4 | 216.3 | 184.9 | 190.6 | |
Supplemental | |||||||
EBIT | 19.76 | 160.1 | 269.7 | 324.5 | 330.7 | 296.3 | |
EBITDA | 137.6 | 282.5 | 401.5 | 460.3 | 463.6 | 431.3 | |