
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,253.7 | 1,193 | 1,563.8 | 1,416.1 | 1,051.3 | 1,092.6 | |
COGS | 1,005 | 939.8 | 1,308.5 | 1,196.8 | 800.3 | 859.5 | |
Gross Profit | 248.6 | 253.1 | 255.3 | 219.2 | 251 | 233.1 | |
Operating Expenses & Income | |||||||
Operating Income | 72.01 | 73.99 | 61.02 | 50.56 | 179.6 | 114.2 | |
Total Operating Expenses | 176.6 | 179.2 | 194.3 | 168.7 | 871.7 | 386.1 | |
R&D Expenses | 3.158005 | 14.3 | 12.14 | 5.798486 | 8.343932 | 8.495479 | |
Selling General & Admin Expenses | 57.01 | 60.11 | 55.17 | 58.29 | 17.21 | 137.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (125.8) | (115.5) | (135.4) | (125.6) | (167.9) | (157.5) | |
Interest Income | 10.49 | 13.41 | 9.647253 | 7.29346 | 6.342523 | 7.510887 | |
Income Tax Expense | 10.07 | 12.35 | 8.387036 | (0.569115) | - | - | |
Net Income | |||||||
Net Income | 66.18 | 59.63 | 49.45 | 43.43 | 29.87 | 31.13 | |
Supplemental | |||||||
EBIT | 197.8 | 186.1 | 194.4 | 170.9 | - | - | |
EBITDA | 417 | 420.1 | 416 | 388.7 | - | - | |