
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,608 | 1,951 | 2,015.5 | 1,883 | 1,904.3 | 1,939.9 | |
COGS | 1,231.7 | 1,479.5 | 1,570.3 | 1,414.9 | 1,417.1 | 1,437.8 | |
Gross Profit | 376.3 | 471.4 | 445.2 | 468 | 487.2 | 502.1 | |
Operating Expenses & Income | |||||||
Operating Income | 195.1 | 295.2 | 310.6 | 322.3 | 234.3 | 242.4 | |
Total Operating Expenses | 181.2 | 176.2 | 134.5 | 145.8 | 1,669.9 | 977.5 | |
R&D Expenses | 56.91 | 65 | 71.91 | 75.44 | 91.55 | 102.2 | |
Selling General & Admin Expenses | 127.8 | 134.7 | 130.5 | 127 | 71.83 | 191.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.112198) | (3.911747) | (7.346763) | (7.295649) | (9.494297) | (9.539852) | |
Interest Income | 17.13 | 17.15 | 47.54 | 42.9 | 40.63 | 30.95 | |
Income Tax Expense | 19.75 | 27.79 | 32.39 | 32.12 | - | 11.99 | |
Net Income | |||||||
Net Income | 152 | 224.5 | 237.1 | 284.5 | 228.2 | 223 | |
Supplemental | |||||||
EBIT | 198.1 | 287.7 | 316.8 | 326.8 | - | - | |
EBITDA | 303 | 408.8 | 447.4 | 470.1 | - | - | |