
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,423.4 | 1,808.3 | 2,103.4 | 2,025.2 | 2,038.7 | 1,973.7 | |
COGS | 1,013.3 | 1,305.6 | 1,575.5 | 1,547.1 | 1,551.9 | 1,510 | |
Gross Profit | 410 | 502.7 | 527.9 | 478.2 | 486.7 | 463.7 | |
Operating Expenses & Income | |||||||
Operating Income | 199.3 | 280.7 | 277.7 | 187.2 | 190.7 | 147 | |
Total Operating Expenses | 210.7 | 222.1 | 250.2 | 291 | 1,847.9 | 1,073 | |
R&D Expenses | 73.35 | 102.1 | 108.3 | 125.2 | 114.1 | 115.7 | |
Selling General & Admin Expenses | 102.8 | 123.3 | 129.9 | 143.8 | 37.01 | 225.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.67) | (46.28) | (67.19) | (78.89) | (58.5) | (45.95) | |
Interest Income | 4.730473 | 12.85 | 33.96 | 27.53 | 25.48 | 19.53 | |
Income Tax Expense | 26.9 | 34.51 | 42.32 | 28.41 | - | 19.89 | |
Net Income | |||||||
Net Income | 171.8 | 247.4 | 237.6 | 159.7 | 128.5 | 91.3 | |
Supplemental | |||||||
EBIT | 198.7 | 249.2 | 257.7 | 182.4 | - | - | |
EBITDA | 422 | 502.4 | 551.2 | 508.1 | - | - | |