

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 596.3 | 686 | 621.5 | 721.4 | 670.2 | 1,318.8 | |
COGS | 380.1 | 385 | 475.1 | 536.8 | 478.9 | 981.6 | |
Gross Profit | 206.3 | 211.3 | 146.5 | 184.6 | 191.3 | 337.2 | |
Operating Expenses & Income | |||||||
Operating Income | 178.8 | 184.5 | 94.69 | 119.6 | 125.6 | 202.2 | |
Total Operating Expenses | 41.95 | 42.12 | 51.32 | 65.05 | 65.72 | 135 | |
R&D Expenses | 0.594941 | 0.601512 | 1.247 | 1.028 | 0.34 | 1.656659 | |
Selling General & Admin Expenses | 13.68 | 12.83 | 16.96 | 19.55 | 18.22 | 18.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.090838) | (3.296147) | (6.356788) | (11.09) | (7.06) | (22.61) | |
Interest Income | 1.391 | 1.376 | 4.772 | 8.597 | 8.387 | - | |
Income Tax Expense | 53.71 | 53.07 | 27.56 | 35.04 | 36.72 | 81.38 | |
Net Income | |||||||
Net Income | 100.5 | 153.9 | 82.23 | 82.89 | 79.13 | 171.8 | |
Supplemental | |||||||
EBIT | 167.9 | 195.3 | 101.7 | 129.6 | 124.6 | 267.3 | |
EBITDA | 203.9 | 230.5 | 141 | 184.3 | 189.6 | 395.3 | |