

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 420.6 | 641.8 | 719.1 | 754.4 | 777.2 | 1,534.8 | |
COGS | 226.4 | 350.1 | 380.1 | 382.5 | 394.5 | 770.4 | |
Gross Profit | 194.2 | 291.7 | 339.1 | 371.9 | 382.6 | 764.4 | |
Operating Expenses & Income | |||||||
Operating Income | 78.11 | 123.6 | 148.8 | 135.9 | 184.8 | 315.8 | |
Total Operating Expenses | 116 | 168.1 | 190.3 | 236.1 | 197.9 | 449.8 | |
R&D Expenses | 7.991203 | 13.7 | 12.16 | - | 8.498622 | 13.12 | |
Selling General & Admin Expenses | 112.4 | 163.2 | 184.6 | 230.9 | 229.1 | 355.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.288642) | (1.26) | (1.302) | (2.241) | (2.099659) | (5.25736) | |
Interest Income | 0.829785 | 1.235 | 4.555 | 4.606 | 1.7 | - | |
Income Tax Expense | 18.98 | 30.9 | 37.15 | 35.66 | 40.99 | 75.32 | |
Net Income | |||||||
Net Income | 59.29 | 93.24 | 113.1 | 103.6 | 115.4 | 221.6 | |
Supplemental | |||||||
EBIT | 79.56 | 125.4 | 151.9 | 142.7 | 184.8 | 331.6 | |
EBITDA | 99.02 | 148.8 | 169.9 | 163.2 | 206.2 | 374.2 | |