
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,004.7 | 361 | 389.9 | 437.9 | 563.5 | 665.1 | |
COGS | 599.9 | 196.9 | 210.7 | 225.5 | 241.3 | 246 | |
Gross Profit | 404.8 | 164.2 | 179.1 | 212.3 | 322.2 | 419 | |
Operating Expenses & Income | |||||||
Operating Income | 169.7 | 83.33 | 99.72 | 124.6 | 230.4 | 324.5 | |
Total Operating Expenses | 834.9 | 277.7 | 290.1 | 313.3 | 333.1 | 340.6 | |
R&D Expenses | 54.41 | 19.33 | 19.59 | 18.81 | 21.34 | - | |
Selling General & Admin Expenses | 63.96 | 22.27 | 15.08 | 17.19 | 16.55 | 14.33 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.294451) | (0.309) | (0.373) | (9.433) | (8.212) | (6.306) | |
Interest Income | 0.785363 | 1.57 | 7.679 | 16.66 | 12.38 | 15.01 | |
Income Tax Expense | 41.88 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 141.1 | 50.84 | 83.21 | 101.4 | 181 | 258 | |
Supplemental | |||||||
EBIT | 198.1 | 70.28 | 110 | 143.9 | 244.4 | 341.1 | |
EBITDA | - | 121.6 | 162.4 | 199.9 | 304.9 | 403.1 | |