
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,724.1 | 1,940.6 | 2,081.9 | 2,141.8 | 2,232.2 | 2,254 | |
COGS | 1,198.8 | 1,338.7 | 1,373.2 | 1,324.1 | 1,372.4 | 1,381.5 | |
Gross Profit | 525.3 | 601.8 | 708.6 | 817.8 | 859.8 | 872.5 | |
Operating Expenses & Income | |||||||
Operating Income | 199.2 | 229.2 | 245 | 349.6 | 348 | 340.9 | |
Total Operating Expenses | 326.1 | 372.6 | 463.6 | 468.1 | 1,884.2 | 1,325.9 | |
R&D Expenses | 67.41 | 69.76 | 91.65 | 92.35 | 88.21 | 83.03 | |
Selling General & Admin Expenses | 110.7 | 112 | 169.9 | 183.2 | 208 | 250.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.738451) | (5.504214) | (3.658249) | (3.294862) | (1.356267) | (1.17268) | |
Interest Income | 38.92 | 46.57 | 53.82 | 54.1 | 33.05 | 21.86 | |
Income Tax Expense | (4.864599) | 6.249723 | (91.94) | 132.9 | - | 4.755427 | |
Net Income | |||||||
Net Income | 210.5 | 242.2 | 273.5 | 233.9 | 329.2 | 329.9 | |
Supplemental | |||||||
EBIT | 29.59 | 108.3 | 98.5 | 190.8 | - | - | |
EBITDA | 115.9 | 197.4 | 172.3 | 237.4 | - | - | |