

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,599.5 | 1,873.2 | 1,375.3 | 1,406.5 | 1,364 | 1,288.9 | |
COGS | 1,131.2 | 1,195 | 857.7 | 820.1 | 823.8 | 788.1 | |
Gross Profit | 468.3 | 678.2 | 517.6 | 586.4 | 540.2 | 500.8 | |
Operating Expenses & Income | |||||||
Operating Income | 172.2 | 325.9 | 176.1 | 157.6 | 166.7 | 137.6 | |
Total Operating Expenses | 296.1 | 352.3 | 341.5 | 428.8 | 373.5 | 363.3 | |
R&D Expenses | 41.2 | 45.82 | 52.35 | 56.53 | 63.67 | 66.35 | |
Selling General & Admin Expenses | 148 | 187.8 | 194.6 | 237.7 | 186.8 | 132.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.47) | (1.716) | (0.976) | (17.39) | (17.36) | (17.37) | |
Interest Income | 4.732 | 4.752 | 8.587 | 24.01 | 24.31 | 18.72 | |
Income Tax Expense | 35.42 | 83.27 | 51.34 | 53.61 | 49.57 | 40.83 | |
Net Income | |||||||
Net Income | 146.4 | 322 | 170.2 | 217.9 | 162.5 | 135.3 | |
Supplemental | |||||||
EBIT | 185.5 | 406.9 | 214.4 | 272.9 | 166.7 | 113.7 | |
EBITDA | 230.5 | 449 | 275 | 345.1 | 253.7 | 202.3 | |