
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,251.5 | 2,489.1 | 1,885.9 | 1,742.4 | 1,539.2 | 1,541.2 | |
COGS | 1,347.6 | 1,551.6 | 1,060.4 | 972.7 | 972.7 | 978.8 | |
Gross Profit | 904 | 937.5 | 825.4 | 769.7 | 566.4 | 562.3 | |
Operating Expenses & Income | |||||||
Operating Income | 219.7 | 228.6 | 279.1 | 267.5 | 61.4 | 58.68 | |
Total Operating Expenses | 684.3 | 708.8 | 546.3 | 502.2 | 1,477.8 | 1,022.3 | |
R&D Expenses | 150.7 | 171.8 | 149.8 | 146.5 | 127.2 | 120.2 | |
Selling General & Admin Expenses | 174.6 | 172.1 | 184.1 | 162.2 | 146.7 | 344.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.88) | (16.63) | (10.91) | (2.721873) | (2.567316) | (2.880529) | |
Interest Income | 6.693209 | 7.467434 | 13.27 | 10.35 | 3.875904 | 2.355185 | |
Income Tax Expense | 28.08 | 18.1 | 36.18 | 19.69 | - | (8.77175) | |
Net Income | |||||||
Net Income | 179.5 | 198.5 | 256.6 | 258 | 63.2 | 66.57 | |
Supplemental | |||||||
EBIT | 248.1 | 238.9 | 306.6 | 285.1 | - | - | |
EBITDA | 421.5 | 409.1 | 459.3 | 474.6 | - | - | |