
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,321.8 | 1,487.8 | 2,153.4 | 2,208.2 | 1,446.4 | 1,331.3 | |
COGS | 782.1 | 923.9 | 1,261.5 | 1,253.9 | 966.5 | 879.3 | |
Gross Profit | 539.7 | 563.8 | 891.9 | 954.3 | 479.9 | 451.9 | |
Operating Expenses & Income | |||||||
Operating Income | 217.8 | 229.6 | 463.5 | 483 | 133.8 | 112.4 | |
Total Operating Expenses | 337.2 | 381.8 | 428.4 | 1,725.2 | 1,312.6 | 1,218.9 | |
R&D Expenses | 119.5 | 136.7 | 149.9 | 156 | 118.9 | 115.5 | |
Selling General & Admin Expenses | 124.5 | 140.4 | 173.3 | 315.3 | 227.2 | 224.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.426) | (4.635) | (4.107) | (8.674) | (10.82) | (11.91) | |
Interest Income | 7.078 | 6.189 | 6.942 | 5.147 | 7.793 | 7.893 | |
Income Tax Expense | 60.54 | 54.63 | 122.6 | - | - | - | |
Net Income | |||||||
Net Income | 154 | 170.4 | 339.5 | 344 | 42.88 | 38.07 | |
Supplemental | |||||||
EBIT | 217.8 | 229.6 | 463.5 | - | - | - | |
EBITDA | 324.5 | 342.5 | 588.4 | - | - | - | |