

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 779 | 1,088.7 | 977.9 | 891 | 592 | 1,484.1 | |
COGS | 513.3 | 712.7 | 645.8 | 605 | 496 | 1,113.1 | |
Gross Profit | 265.7 | 376 | 332.1 | 286 | 96 | 371 | |
Operating Expenses & Income | |||||||
Operating Income | 159.1 | 250.2 | 205.3 | 119 | (131) | 95.62 | |
Total Operating Expenses | 106.5 | 125.8 | 126.8 | 167 | 227 | 275.3 | |
R&D Expenses | 51.12 | 57.74 | 106.4 | 85 | 45 | 136.1 | |
Selling General & Admin Expenses | 43.85 | 54.81 | 62.72 | 65 | 59 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.63) | (14.55) | (19.57) | (28) | (43) | (52.17) | |
Interest Income | 0.436101 | 4.876 | 17.97 | 18.39 | 13 | - | |
Income Tax Expense | (15.42) | 8.973 | 22.71 | 19 | 61 | 65.62 | |
Net Income | |||||||
Net Income | 182.4 | 233 | 178.3 | 92 | (220) | (129.4) | |
Supplemental | |||||||
EBIT | 159.1 | 250.2 | 205.3 | 138 | (118) | 42.95 | |
EBITDA | 232.1 | 355.9 | 330.9 | 278 | 20 | 323 | |