
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,461.5 | 1,719.6 | 1,671.4 | 1,536.7 | 1,588 | 1,587.2 | |
COGS | 928.8 | 1,141.4 | 1,071.3 | 1,068.3 | 1,201 | 1,205.7 | |
Gross Profit | 532.7 | 578.2 | 600.1 | 468.3 | 387.1 | 381.5 | |
Operating Expenses & Income | |||||||
Operating Income | 198.7 | 204.5 | 197.8 | 98.72 | 90.02 | 62.97 | |
Total Operating Expenses | 333.9 | 373.7 | 402.3 | 369.6 | 1,498 | 928.1 | |
R&D Expenses | 51.43 | 51 | 58.53 | 50.47 | 50.21 | 49.74 | |
Selling General & Admin Expenses | 133.4 | 124.4 | 130.4 | 119.5 | 69.13 | 188.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.46) | (28.3) | (32.85) | (36.25) | (26.86) | (26.11) | |
Interest Income | 2.444813 | 3.248105 | 2.568296 | 0.932362 | 1.898341 | 1.242124 | |
Income Tax Expense | 18.6 | 7.701032 | 16.64 | 6.138463 | - | (1.541215) | |
Net Income | |||||||
Net Income | 180.3 | 191.6 | 167.4 | 88.2 | 12.42 | 14.92 | |
Supplemental | |||||||
EBIT | 228.1 | 234.7 | 229 | 136.7 | - | - | |
EBITDA | 300.7 | 328.5 | 326.8 | 237.9 | - | - | |