

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,640.6 | 2,104 | 2,654.9 | 2,234.9 | 2,218 | 2,402.4 | |
COGS | 1,215.5 | 1,604.9 | 2,008.4 | 1,716.9 | 1,752.4 | 1,836.5 | |
Gross Profit | 425 | 499.1 | 646.5 | 518 | 465.5 | 565.9 | |
Operating Expenses & Income | |||||||
Operating Income | 174.5 | 178.7 | 236.3 | 113.4 | 120.4 | 164.8 | |
Total Operating Expenses | 259.4 | 324.2 | 410.2 | 404.6 | 345.2 | 401 | |
R&D Expenses | 40 | 46.8 | 63.7 | 58.9 | 49.88 | 61.63 | |
Selling General & Admin Expenses | 65.05 | 75.2 | 101.9 | 95.8 | 342.6 | 223.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.31846) | (9.99) | (18.1) | (25.5) | (20.29) | (33.55) | |
Interest Income | 0.8791 | 1.02751 | 7.9 | 5.1 | 3.7 | 33.9 | |
Income Tax Expense | 43.52 | 46.42 | 68.8 | 31.3 | 32.59 | 51.94 | |
Net Income | |||||||
Net Income | 121.2 | 133.2 | 185.9 | 70.2 | 77.17 | 118 | |
Supplemental | |||||||
EBIT | 173.4 | 189.6 | 272.8 | 127 | 120.4 | 181.8 | |
EBITDA | 234.6 | 255.8 | 359.9 | 226.4 | 284.8 | 288.2 | |