

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 937.7 | 1,116.3 | 1,215.3 | 1,305.9 | 1,296.1 | 1,211.7 | |
COGS | 657.4 | 805.1 | 894.1 | 963.6 | 977.2 | 890.2 | |
Gross Profit | 280.3 | 311.2 | 321.2 | 342.3 | 319 | 321.5 | |
Operating Expenses & Income | |||||||
Operating Income | 121.3 | 142.2 | 137.1 | 113.3 | 84.67 | 63.26 | |
Total Operating Expenses | 162.8 | 172.8 | 183.6 | 229 | 234.3 | 238.9 | |
R&D Expenses | 42.77 | 46.2 | 31.13 | 31.65 | 35.85 | 36.39 | |
Selling General & Admin Expenses | 5.951 | 5.813 | 9.363 | 26.56 | 17.66 | 96.51 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.13) | (14.17) | (12.88) | (32.65) | (43.03) | (44.49) | |
Interest Income | 0.7 | 2.351 | 6.869 | 4.47 | 1.008 | 2.071 | |
Income Tax Expense | 34.25 | 38.91 | 16.01 | 28.32 | 16.87 | 14.47 | |
Net Income | |||||||
Net Income | 73.39 | 103 | 101.8 | 70.18 | 23.09 | 56.59 | |
Supplemental | |||||||
EBIT | 121.1 | 157.3 | 131.4 | 133 | 84.1 | 62.7 | |
EBITDA | 185 | 226.3 | 202.4 | 225.6 | 184.6 | 162.4 | |