

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,249.3 | 1,232.1 | 1,146.2 | 1,259.7 | 1,270.8 | 1,309.4 | |
COGS | 875.7 | 930 | 820.1 | 884.6 | 897.1 | 933.8 | |
Gross Profit | 373.6 | 302.1 | 326.1 | 375.1 | 373.7 | 375.7 | |
Operating Expenses & Income | |||||||
Operating Income | 226.7 | 200.1 | 229.4 | 298.8 | 191.3 | 257.1 | |
Total Operating Expenses | 146.9 | 102 | 96.69 | 76.36 | 1,079.5 | 614.5 | |
R&D Expenses | 69.17 | 71.79 | 67.2 | 64.7 | 75.21 | 73.7 | |
Selling General & Admin Expenses | 67.13 | 59.62 | 57.34 | 50.85 | 27.61 | 79.62 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.031305) | (3.199251) | (4.053325) | (3.362729) | (2.249318) | (2.005602) | |
Interest Income | 19.57 | 46.72 | 51.79 | 64.63 | 50.97 | 39.09 | |
Income Tax Expense | 24.93 | 20.09 | 26.7 | 42.56 | - | 20.36 | |
Net Income | |||||||
Net Income | 200.5 | 176.3 | 203.5 | 255.3 | 198.1 | 176.6 | |
Supplemental | |||||||
EBIT | 227.3 | 201.4 | 233.4 | 301.4 | - | - | |
EBITDA | 246.2 | 222.8 | 253.9 | 321.3 | - | - | |