

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 678.1 | 916.7 | 956.3 | 884.6 | 849.7 | 855.6 | |
COGS | 431.6 | 587.5 | 599.1 | 565.2 | 535.9 | 544.5 | |
Gross Profit | 246.5 | 329.3 | 357.1 | 319.4 | 313.9 | 311.1 | |
Operating Expenses & Income | |||||||
Operating Income | 81.84 | 119.4 | 108.7 | 57.88 | 71.54 | 100.5 | |
Total Operating Expenses | 164.7 | 209.3 | 248.4 | 261.5 | 242.3 | 210.6 | |
R&D Expenses | 30.09 | 36.73 | 37.24 | 39.57 | 42.47 | 41.62 | |
Selling General & Admin Expenses | 54.02 | 80.01 | 112.4 | 132.5 | 106.1 | 105.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.741081) | (0.854) | (5.756) | (8.131) | (8.45983) | - | |
Interest Income | 0.220654 | 0.34 | 0.523 | 0.175 | 0.788 | - | |
Income Tax Expense | 26.82 | 32.5 | 26.41 | 12.22 | 22.44 | 25.66 | |
Net Income | |||||||
Net Income | 54.49 | 86.35 | 77.05 | 37.71 | 60.49 | 68.05 | |
Supplemental | |||||||
EBIT | 82.06 | 119.7 | 109.2 | 58.05 | 71.54 | 98.66 | |
EBITDA | 105 | 150.9 | 144.8 | 96.07 | 115.3 | 143.9 | |