
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,608.4 | 1,670.5 | 2,401.4 | 2,524.9 | 2,680.6 | 2,678.2 | |
COGS | 1,269.1 | 1,364.3 | 1,762.2 | 2,041.1 | 2,163.5 | 2,231.8 | |
Gross Profit | 339.2 | 306.2 | 639.3 | 483.8 | 517.1 | 446.3 | |
Operating Expenses & Income | |||||||
Operating Income | 195.3 | 124 | 396.9 | 143.1 | 239.1 | 137.6 | |
Total Operating Expenses | 143.9 | 182.2 | 242.3 | 340.7 | 2,441.5 | 2,033.8 | |
R&D Expenses | 1.945081 | 2.219207 | 2.514944 | 2.299863 | 2.308979 | 3.039099 | |
Selling General & Admin Expenses | 102.2 | 115.1 | 147.3 | 122.8 | 152.2 | 161.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.02) | (32.95) | (45.81) | (68.56) | (78.13) | (83.25) | |
Interest Income | 11.99 | 6.973569 | 2.999798 | 0.509899 | 0.326358 | 0.232958 | |
Income Tax Expense | 49.31 | 29.72 | 93.67 | 41.08 | - | 0.524495 | |
Net Income | |||||||
Net Income | 144.1 | 93.6 | 304.1 | 100.1 | 102.1 | 31.53 | |
Supplemental | |||||||
EBIT | 219.8 | 151.9 | 443.6 | 209.7 | - | - | |
EBITDA | 287.4 | 233.8 | 562.9 | 385.4 | - | - | |