
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,612.6 | 2,004.8 | 1,855 | 1,596.9 | 1,572.9 | 1,753.5 | |
COGS | 1,912.7 | 1,476.4 | 1,293.7 | 1,094.8 | 1,089.6 | 1,241.4 | |
Gross Profit | 699.9 | 528.5 | 561.3 | 502 | 483.3 | 512.1 | |
Operating Expenses & Income | |||||||
Operating Income | 265.2 | 186.5 | 236 | 210.4 | 99.23 | 78.3 | |
Total Operating Expenses | 434.7 | 341.9 | 325.3 | 291.6 | 1,473.7 | 1,444.1 | |
R&D Expenses | 119.2 | 88.66 | 80.18 | 80.1 | 93.3 | 102.8 | |
Selling General & Admin Expenses | 73.71 | 70.71 | 78.55 | 86.71 | 183.1 | 162.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (30.65) | (29.11) | (27.86) | (6.540661) | (20.42) | (7.86496) | |
Interest Income | 9.960496 | 24.8 | 34.84 | 15.04 | 6.603816 | 5.660897 | |
Income Tax Expense | 32.93 | 14.65 | 26.86 | 18.19 | - | (4.56932) | |
Net Income | |||||||
Net Income | 236.3 | 164.2 | 202.7 | 191.9 | 150.7 | 177.6 | |
Supplemental | |||||||
EBIT | 291.6 | 208.5 | 258.1 | 216.5 | - | - | |
EBITDA | 344.9 | 266.4 | 318 | 271.9 | - | - | |