
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,169.6 | 2,698.1 | 2,414.5 | 2,652.1 | 3,062.5 | 3,159.4 | |
COGS | 1,707.9 | 2,143.1 | 1,823.1 | 1,977.3 | 2,358.6 | 2,447.7 | |
Gross Profit | 461.6 | 555 | 591.4 | 674.7 | 704 | 711.8 | |
Operating Expenses & Income | |||||||
Operating Income | 187.6 | 204.1 | 257.1 | 253 | 312.5 | 308.8 | |
Total Operating Expenses | 274.1 | 350.9 | 334.2 | 421.7 | 2,750 | 1,885.4 | |
R&D Expenses | 81.42 | 114.1 | 134 | 134.4 | 182.7 | 192.9 | |
Selling General & Admin Expenses | 140.1 | 159.8 | 150.8 | 163.4 | 41.45 | 221.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.674934) | (4.489184) | (5.113545) | (4.664179) | (2.929281) | (11.61) | |
Interest Income | 14.68 | 20.84 | 18.76 | 20.72 | 22.46 | 14.41 | |
Income Tax Expense | 26.63 | 26.91 | 29.47 | 20.83 | - | 17.32 | |
Net Income | |||||||
Net Income | 161.5 | 168.7 | 217.7 | 233.7 | 233.1 | 233.3 | |
Supplemental | |||||||
EBIT | 194.3 | 209.7 | 258.9 | 258.6 | - | - | |
EBITDA | 231.9 | 252.6 | 302 | 298.6 | - | - | |