
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 929.6 | 768.2 | 774 | 857.2 | 828.4 | 876.5 | |
COGS | 670.4 | 554.4 | 552.3 | 601.2 | 549.8 | 581.4 | |
Gross Profit | 259.2 | 213.8 | 221.7 | 256 | 278.6 | 295.1 | |
Operating Expenses & Income | |||||||
Operating Income | 76.36 | 44.98 | 46.3 | 66.48 | 101.6 | 108.6 | |
Total Operating Expenses | 182.8 | 168.8 | 175.4 | 189.5 | 726.8 | 497 | |
R&D Expenses | 46.68 | 47.03 | 41.47 | 44.03 | 40.88 | 41.74 | |
Selling General & Admin Expenses | 71.27 | 62.82 | 67.17 | 76.53 | 41.83 | 17.48 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.812816) | (5.660221) | (6.603416) | (7.227654) | (5.551274) | (5.075323) | |
Interest Income | 1.332404 | 1.73184 | 1.732644 | 1.103684 | 0.848312 | 0.534001 | |
Income Tax Expense | 7.931111 | 5.447659 | 4.681605 | 11.48 | - | 6.626244 | |
Net Income | |||||||
Net Income | 68.43 | 41.27 | 43.83 | 56.94 | 72 | 81.09 | |
Supplemental | |||||||
EBIT | 78.49 | 50.39 | 52.85 | 73.96 | - | - | |
EBITDA | 96.3 | 68.5 | 77.92 | 110.7 | - | - | |