
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,680.7 | 1,798.1 | 1,969.7 | 2,163.3 | 2,234.9 | 2,242.3 | |
COGS | 1,259.9 | 1,434.4 | 1,553.5 | 1,679.8 | 1,711.6 | 1,714.7 | |
Gross Profit | 420.8 | 363.7 | 416.2 | 483.5 | 523.2 | 527.6 | |
Operating Expenses & Income | |||||||
Operating Income | 299.8 | 205.8 | 302.7 | 394 | 399 | 454.9 | |
Total Operating Expenses | 121.1 | 157.9 | 113.5 | 89.58 | 124.3 | 468.5 | |
R&D Expenses | 50.71 | 15.32 | 7.914948 | 3.384158 | 4.349217 | 4.610124 | |
Selling General & Admin Expenses | 60.52 | 116.3 | 134.1 | 116.2 | 28.46 | 163.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (63.15) | (47.91) | (32.67) | (34.4) | (44.35) | (46.81) | |
Interest Income | 12.48 | 14.36 | 14.44 | 25.78 | 25.12 | 18.68 | |
Income Tax Expense | 68.5 | 35.94 | 76.86 | 102.8 | 116.7 | 85.73 | |
Net Income | |||||||
Net Income | 246.5 | 194.2 | 239.1 | 303.2 | 308.7 | 310.6 | |
Supplemental | |||||||
EBIT | 331.4 | 239.1 | 306.2 | 405.5 | 399 | - | |
EBITDA | 564.2 | 476 | 557 | 675.7 | 925.2 | - | |