

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 810.1 | 1,135.7 | 1,215.3 | 1,305.9 | 1,299 | 1,212.3 | |
COGS | 568 | 819.1 | 894.1 | 963.6 | 979 | 1,029.8 | |
Gross Profit | 242.1 | 316.6 | 321.2 | 342.3 | 319.6 | 328.2 | |
Operating Expenses & Income | |||||||
Operating Income | 104.8 | 144.7 | 137.1 | 113.3 | 84.83 | 62.91 | |
Total Operating Expenses | 140.7 | 175.8 | 184.1 | 229 | 234.7 | 253.2 | |
R&D Expenses | 36.96 | 47 | 31.13 | 34.38 | 35.92 | 36.43 | |
Selling General & Admin Expenses | 5.141664 | 5.913565 | 9.363 | 26.56 | 17.66 | 96.51 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.34) | (14.41) | (12.88) | (32.65) | (43.11) | (44.6) | |
Interest Income | 0.6048 | 2.391672 | 6.869 | 4.47 | 1.008 | 2.071 | |
Income Tax Expense | 29.59 | 39.58 | 16.01 | 28.32 | 16.9 | 14.48 | |
Net Income | |||||||
Net Income | 63.41 | 104.7 | 101.8 | 70.18 | 23.13 | 56.55 | |
Supplemental | |||||||
EBIT | 104.7 | 160 | 132.2 | 133 | 84.26 | 75.33 | |
EBITDA | 159.8 | 230.2 | 203.2 | 225.6 | 185 | 186.2 | |