

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 901.2 | 1,145.5 | 885.3 | 942.2 | 1,073.5 | 2,078 | |
COGS | 565.2 | 675.8 | 585.7 | 308.1 | 692.8 | 1,339.4 | |
Gross Profit | 336 | 469.6 | 299.6 | 634.1 | 380.7 | 738.6 | |
Operating Expenses & Income | |||||||
Operating Income | 267.3 | 369.7 | 215.7 | 252.2 | 264.8 | 523.3 | |
Total Operating Expenses | 68.74 | 99.96 | 83.97 | 381.9 | 115.9 | 215.3 | |
R&D Expenses | 45.1 | 50.7 | 54.2 | 1.49 | 74.8 | 61.1 | |
Selling General & Admin Expenses | 20.26 | 27.94 | 31.71 | 31.07 | 37.82 | 385.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.069) | (4.864) | (6.573) | (7.069) | (4.665) | (27.65) | |
Interest Income | 4.668 | 0.441 | 1.309 | 1.281 | 0.841 | 17.1 | |
Income Tax Expense | 40.3 | 49.67 | 16.77 | 40.79 | 43.03 | 83.71 | |
Net Income | |||||||
Net Income | 217.4 | 306.8 | 190.3 | 211.8 | 214.3 | 430.9 | |
Supplemental | |||||||
EBIT | 263.8 | 361.3 | 213.7 | 259.7 | 264.8 | 528.4 | |
EBITDA | 306.9 | 402.3 | 256 | 303.1 | 313.6 | 625.3 | |