
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,581.5 | 1,116 | 1,472.3 | 1,919.7 | 2,255.5 | 2,238.7 | |
COGS | 1,126.5 | 906 | 1,105.2 | 1,479.7 | 1,646.7 | 1,633 | |
Gross Profit | 455 | 210 | 367.2 | 440 | 608.8 | 605.7 | |
Operating Expenses & Income | |||||||
Operating Income | 279.2 | 108.8 | 244.2 | 268.8 | 428.5 | 422.6 | |
Total Operating Expenses | 175.8 | 101.3 | 123 | 171.2 | 1,826.9 | 984.2 | |
R&D Expenses | 85.78 | 54.67 | 75.42 | 106.5 | 135 | 146.8 | |
Selling General & Admin Expenses | 81.8 | 74.39 | 73.38 | 66.84 | 29.6 | 92.52 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.309608) | (3.589805) | (4.274013) | (10.68) | (9.506621) | (11.03) | |
Interest Income | 14.1 | 14.97 | 12.58 | 3.712066 | 2.793338 | 2.306208 | |
Income Tax Expense | 28.2 | 8.402583 | 27.44 | 38.8 | - | 21.78 | |
Net Income | |||||||
Net Income | 249.4 | 100.1 | 218.6 | 230.4 | 389 | 389.8 | |
Supplemental | |||||||
EBIT | 285.7 | 109.1 | 250.2 | 279.7 | - | - | |
EBITDA | 475.3 | 313.4 | 455.3 | 529.5 | - | - | |