
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,437.6 | 2,725.2 | 2,661.1 | 2,739.9 | 2,928.3 | 2,947.8 | |
COGS | 1,910 | 2,100.2 | 1,953.2 | 2,021.9 | 2,220 | 2,250.3 | |
Gross Profit | 527.6 | 625 | 707.9 | 718 | 708.3 | 697.4 | |
Operating Expenses & Income | |||||||
Operating Income | 226.6 | 241.6 | 269.1 | 222.5 | 154.4 | 164.6 | |
Total Operating Expenses | 301.1 | 383.5 | 438.8 | 495.5 | 2,773.9 | 1,638 | |
R&D Expenses | 62.92 | 78.56 | 89.79 | 94.16 | 121 | 128.7 | |
Selling General & Admin Expenses | 112.1 | 130.3 | 147 | 156.3 | 197.3 | 338.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.286513) | (16.4) | (17.63) | (14.67) | (10.01) | (8.712047) | |
Interest Income | 7.238435 | 5.975611 | 16.7 | 18.82 | 14.42 | 10.78 | |
Income Tax Expense | 30.43 | 36.88 | 38.41 | 27.75 | - | 19.72 | |
Net Income | |||||||
Net Income | 194 | 204.3 | 226.1 | 193.7 | 133.8 | 87.43 | |
Supplemental | |||||||
EBIT | 230.1 | 248.8 | 282.2 | 236.1 | - | - | |
EBITDA | 274.5 | 295.7 | 338 | 294.8 | - | - | |