
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,350.7 | 1,340.1 | 1,637.3 | 1,409.6 | 1,275.2 | 1,332.1 | |
COGS | 921.2 | 862.1 | 956.6 | 864.8 | 739 | 950.6 | |
Gross Profit | 429.5 | 478.1 | 680.7 | 544.8 | 1,275.2 | 1,294 | |
Operating Expenses & Income | |||||||
Operating Income | 232.2 | 313.1 | 420.1 | 307.3 | 276.9 | 285.9 | |
Total Operating Expenses | 197.3 | 164.9 | 260.5 | 237.5 | 998.4 | 1,159.1 | |
R&D Expenses | 72.61 | 76.44 | 107.1 | 99.89 | 97.44 | 129.3 | |
Selling General & Admin Expenses | 73.92 | 89.88 | 106.5 | 104.7 | 69.45 | 179.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.832227) | (2.305247) | (2.583316) | (2.252087) | (0.654867) | (0.770351) | |
Interest Income | 15.07 | 20.78 | 21.44 | 18.51 | 16.56 | 11.98 | |
Income Tax Expense | 25.39 | 36.62 | 49.5 | 38.09 | 105.6 | 100.5 | |
Net Income | |||||||
Net Income | 168 | 236.9 | 290.6 | 214.3 | 171.3 | 167.4 | |
Supplemental | |||||||
EBIT | 233.1 | 315.8 | 423.8 | 308.9 | 276.9 | - | |
EBITDA | 273.4 | 360.9 | 490.5 | 387 | 354.9 | - | |