
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 889.6 | 1,044.7 | 1,054.1 | 1,215.9 | 1,376.8 | 1,391.1 | |
COGS | 514.9 | 631.2 | 675.6 | 730.9 | 788.2 | 786.9 | |
Gross Profit | 374.6 | 413.5 | 378.5 | 485 | 588.6 | 604.1 | |
Operating Expenses & Income | |||||||
Operating Income | 166.6 | 176 | 157.9 | 184.2 | 436.1 | 371.4 | |
Total Operating Expenses | 208 | 237.5 | 220.6 | 300.8 | 940.7 | 619.1 | |
R&D Expenses | 21.24 | 28.61 | 34.66 | 41.99 | 42.05 | 36.37 | |
Selling General & Admin Expenses | 90.3 | 87.77 | 86.87 | 96.91 | 20.29 | 19.49 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74.25) | (82) | (84.55) | (99.52) | (81.13) | (74.37) | |
Interest Income | 5.149767 | 7.217091 | 8.208797 | 4.445433 | 1.996219 | 1.274103 | |
Income Tax Expense | 30.4 | 34.41 | 23.73 | 36.73 | - | 34.05 | |
Net Income | |||||||
Net Income | 146.5 | 147.9 | 144.3 | 191.8 | 212.1 | 234.4 | |
Supplemental | |||||||
EBIT | 241.2 | 256.9 | 241 | 285.8 | - | - | |
EBITDA | 446.6 | 480.9 | 450.1 | 520.9 | - | - | |