
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 922.1 | 945.9 | 639.1 | 803.6 | 885.6 | 1,313.6 | |
COGS | 461.3 | 480.1 | 368.8 | 432.7 | 458.1 | 671.6 | |
Gross Profit | 460.8 | 465.8 | 270.4 | 368.8 | 427.5 | 641.9 | |
Operating Expenses & Income | |||||||
Operating Income | 245.9 | 213.9 | 39.88 | 90.89 | 93.04 | 214.3 | |
Total Operating Expenses | 214.9 | 251.9 | 230.5 | 277.9 | 334.5 | 427.7 | |
R&D Expenses | 164.3 | 188.5 | 174.4 | 217.8 | 262.7 | 340.4 | |
Selling General & Admin Expenses | 21.82 | 31.45 | 27.92 | 31.35 | 37.37 | 40.71 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.59) | (0.071) | - | - | - | - | |
Interest Income | 1.279 | 2.636 | 9.358 | 14.53 | 9.663 | 5.417 | |
Income Tax Expense | 47.32 | 40.07 | 8.175 | 18.16 | 17.49 | 65.75 | |
Net Income | |||||||
Net Income | 200 | 172.5 | 52.87 | 89.25 | 122.7 | 289.8 | |
Supplemental | |||||||
EBIT | 247.3 | 212.6 | 61.23 | 107.4 | 140.1 | 230 | |
EBITDA | 264.5 | 231.6 | 83.04 | 132.7 | 170.3 | 263.7 | |