
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,009 | 1,541.3 | 1,573.2 | 1,443.5 | 1,255.8 | 1,340.7 | |
COGS | 783.7 | 1,209.4 | 1,247.6 | 1,093.8 | 988.2 | 1,054.3 | |
Gross Profit | 225.3 | 331.9 | 325.6 | 349.7 | 267.6 | 286.4 | |
Operating Expenses & Income | |||||||
Operating Income | 137 | 136.2 | 159.1 | 59.6 | 105.2 | 111.8 | |
Total Operating Expenses | 88.35 | 195.6 | 166.5 | 290.1 | 1,150.6 | 865.5 | |
R&D Expenses | 36.98 | 62.3 | 74.48 | 71.73 | 61.02 | 63.35 | |
Selling General & Admin Expenses | 37.31 | 53.28 | 50.23 | 50.89 | 50.31 | 29.02 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.519837) | (7.275255) | (9.128556) | (7.486159) | (5.23224) | (4.474318) | |
Interest Income | 0.840446 | 0.730785 | 2.356439 | 2.422686 | 1.836279 | 2.134587 | |
Income Tax Expense | 12.58 | 5.764351 | 16.84 | 13.35 | - | 0.808869 | |
Net Income | |||||||
Net Income | 126.1 | 132.6 | 142 | 50.28 | 33.11 | 125.3 | |
Supplemental | |||||||
EBIT | 139.3 | 145.2 | 167.9 | 71.18 | - | - | |
EBITDA | 154 | 168.6 | 194.5 | 94.41 | - | - | |