

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,015 | 2,156.9 | 1,603.8 | 1,409.9 | 1,530.7 | 3,016.1 | |
COGS | 1,536 | 1,766 | 1,298.2 | 1,126.8 | 1,237.4 | 2,440.2 | |
Gross Profit | 479 | 488.8 | 305.6 | 283 | 293.3 | 575.9 | |
Operating Expenses & Income | |||||||
Operating Income | 311.9 | 116.4 | (27.27) | 33.06 | 54.15 | 78.26 | |
Total Operating Expenses | 167.1 | 372.4 | 332.8 | 250 | 239.1 | 497.7 | |
R&D Expenses | 65.6 | 70.16 | 50.31 | 50.32 | 45.07 | 90.46 | |
Selling General & Admin Expenses | 128.1 | 128.8 | 121.5 | 100.8 | 85.38 | 138 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.402) | (9.594) | (12.69) | (16.16) | (11.8) | (22.13) | |
Interest Income | 7.307 | 2.507 | 4.015517 | 13.16 | 6.025 | 11.61 | |
Income Tax Expense | 46.6 | 18.89 | 0.344629 | 7.141443 | 15.25 | 26.37 | |
Net Income | |||||||
Net Income | 277.3 | 87.46 | (103.2) | 15.11 | 33.8 | 51.74 | |
Supplemental | |||||||
EBIT | 117 | 122.8 | (18.59) | 32.67 | 43.1 | 64.42 | |
EBITDA | 130.6 | 159.8 | 22.87 | 66.44 | 73.05 | 138.8 | |