
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,070.4 | 1,242.1 | 1,275.7 | 1,619.1 | 1,830.4 | 1,900.6 | |
COGS | 830.4 | 964.8 | 975.1 | 1,335.1 | 1,526 | 1,568.1 | |
Gross Profit | 240 | 277.2 | 300.5 | 284 | 304.4 | 332.5 | |
Operating Expenses & Income | |||||||
Operating Income | 125.9 | 159.3 | 154.8 | 78.91 | 64.33 | 88.16 | |
Total Operating Expenses | 114 | 117.9 | 145.8 | 205.1 | 1,766 | 1,066.6 | |
R&D Expenses | 44.85 | 44.3 | 46.46 | 56.92 | 73.34 | 71.11 | |
Selling General & Admin Expenses | 73.84 | 82.28 | 97.86 | 96.45 | 57.87 | 37.47 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.158083) | (4.173031) | (2.00694) | (6.829542) | (11.94) | (11.65) | |
Interest Income | 8.115194 | 3.285606 | 1.915546 | 1.546232 | 1.481605 | 1.589762 | |
Income Tax Expense | 20.51 | 25.82 | 25.91 | 28.54 | - | 6.663015 | |
Net Income | |||||||
Net Income | 102.8 | 115.6 | 120.8 | 35.01 | (7.334594) | 20.23 | |
Supplemental | |||||||
EBIT | 135.2 | 166.8 | 164.5 | 86.02 | - | - | |
EBITDA | 163.3 | 196.6 | 194.7 | 129.5 | - | - | |