

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 657.8 | 791.6 | 906.8 | 816.4 | 905.7 | 842.3 | |
COGS | 507.8 | 603.3 | 648.7 | 633.4 | 713.8 | 691.8 | |
Gross Profit | 150 | 188.4 | 258.1 | 182.9 | 191.9 | 150.5 | |
Operating Expenses & Income | |||||||
Operating Income | 77.19 | 61.38 | 157.7 | 85.54 | 80.52 | 36.52 | |
Total Operating Expenses | 72.79 | 127 | 100.4 | 97.41 | 111.4 | 114 | |
R&D Expenses | 13.88 | 43.68 | 54.06 | 49.78 | 51.72 | 54.89 | |
Selling General & Admin Expenses | 6.648 | 8.236805 | 8.55 | 47.35 | 10.49 | 51.77 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.592) | (19.6) | (13.06) | (38.26) | (73.57) | (38.46) | |
Interest Income | 4.326 | 21.7 | 10.46 | 36.01 | 35.94 | 26.7 | |
Income Tax Expense | (10.77) | (16.52) | (6.711) | 21.76 | 10.78 | 18.78 | |
Net Income | |||||||
Net Income | 83.61 | 56.19 | 161.9 | 61.52 | 31.36 | 4.7014 | |
Supplemental | |||||||
EBIT | 74.46 | 96.62 | 168.2 | 121.5 | 115.7 | 54.73 | |
EBITDA | 150.6 | 174.9 | 256.2 | 224.9 | 241 | 180.6 | |