
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 657.8 | 739.5 | 906.8 | 816.4 | 905.7 | 843.2 | |
COGS | 514.3 | 563.5 | 648.7 | 633.4 | 713.8 | 692.6 | |
Gross Profit | 143.4 | 176 | 258.1 | 182.9 | 191.9 | 150.7 | |
Operating Expenses & Income | |||||||
Operating Income | 77.19 | 57.34 | 157.7 | 85.54 | 80.51 | 36.56 | |
Total Operating Expenses | 66.22 | 118.6 | 100.4 | 97.41 | 111.4 | 114.1 | |
R&D Expenses | 41.94 | 45.68 | 47.19 | 49.78 | 51.71 | 54.96 | |
Selling General & Admin Expenses | 5.849 | 7.555 | 47.16 | 47.35 | 10.49 | 37.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.592) | (19.6) | (13.06) | (38.26) | (73.56) | (39.31) | |
Interest Income | 1.767 | 1.836 | 0.147 | 36.01 | 4.143 | 19.83 | |
Income Tax Expense | (10.77) | (15.43) | (6.711) | 21.76 | 10.78 | 18.79 | |
Net Income | |||||||
Net Income | 83.61 | 52.49 | 161.9 | 61.52 | 31.35 | 4.749042 | |
Supplemental | |||||||
EBIT | 74.46 | 57.34 | 171.8 | 121.5 | 115.7 | 42.15 | |
EBITDA | 142.7 | 134.9 | 259.7 | 224.9 | 241 | 167.6 | |