

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,590.5 | 1,787.4 | 1,718 | 1,612.3 | 1,591.1 | 3,213.7 | |
COGS | 1,216.4 | 1,377.4 | 794.7 | 738.7 | 1,227.8 | 1,972.9 | |
Gross Profit | 374.1 | 410 | 923.3 | 873.6 | 363.3 | 1,240.8 | |
Operating Expenses & Income | |||||||
Operating Income | 143.1 | 452.7 | 136.7 | 64.62 | 80 | 480.2 | |
Total Operating Expenses | 231 | 261.4 | 468 | 808.9 | 283.3 | 760.6 | |
R&D Expenses | 14.6 | 15.9 | 16.5 | - | 15.7 | 15.3 | |
Selling General & Admin Expenses | 55.9 | 61.48 | 67.78 | 69.44 | 69.07 | 426.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.633) | (3.414) | (6.909) | (7.869) | (4.499) | (0.64) | |
Interest Income | 0.794 | 1.636 | 7.618 | 9.839 | 8.667 | 0.373 | |
Income Tax Expense | 33.28 | 39.22 | 41.64 | 23.25 | 26.15 | 50.84 | |
Net Income | |||||||
Net Income | 92.72 | 90.09 | 86.08 | 37.62 | 39.18 | 74.91 | |
Supplemental | |||||||
EBIT | 127.8 | 129.9 | 130.6 | 68.74 | 80 | - | |
EBITDA | 185.6 | 190.7 | 193.3 | 136.9 | 147.7 | 238.7 | |