
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,641.5 | 2,643.1 | 2,861.8 | 2,984.3 | 3,245 | 3,180.2 | |
COGS | 2,115.4 | 2,194.9 | 2,395.1 | 2,415.2 | 2,606.1 | 2,568 | |
Gross Profit | 526.1 | 448.2 | 466.8 | 569.2 | 638.9 | 612.1 | |
Operating Expenses & Income | |||||||
Operating Income | 224.5 | 122.1 | 163.5 | 166.1 | 355.7 | 245.3 | |
Total Operating Expenses | 301.6 | 326.1 | 303.3 | 403 | 2,889.3 | 1,501 | |
R&D Expenses | 109.2 | 110.3 | 97.58 | 97.34 | 100.6 | 99.74 | |
Selling General & Admin Expenses | 109.9 | 101.7 | 114.3 | 120.1 | 69.69 | 186.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.59) | (30.6) | (41.28) | (135.2) | (155.3) | (151.5) | |
Interest Income | 6.732224 | 6.835273 | 6.374851 | 17.13 | 17.93 | 15.76 | |
Income Tax Expense | 22.61 | 8.349797 | 14.82 | 16.56 | - | 16.75 | |
Net Income | |||||||
Net Income | 181.7 | 108.8 | 143.8 | 144.8 | 81.37 | 62.55 | |
Supplemental | |||||||
EBIT | 225.1 | 133.7 | 180.7 | 282.5 | - | - | |
EBITDA | 250.9 | 166.2 | 227.9 | 468.1 | - | - | |