
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,073.8 | 957.6 | 982 | 924.9 | 907.2 | 1,782.8 | |
COGS | 558.7 | 467.7 | 497.2 | 470.5 | 459 | 876 | |
Gross Profit | 515.1 | 489.9 | 484.9 | 454.3 | 448.2 | 906.8 | |
Operating Expenses & Income | |||||||
Operating Income | (20.33) | 116.9 | 18.17 | 13.25 | (2.576) | 88.21 | |
Total Operating Expenses | 535.4 | 373 | 466.7 | 439.2 | 450.8 | 819.9 | |
R&D Expenses | 191 | 187.2 | 174 | 166 | 173.1 | 341.2 | |
Selling General & Admin Expenses | 88.79 | 94.86 | 75.53 | 64.26 | 69.37 | 105.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.169) | (0.318) | (0.163) | (0.115) | (0.079) | (0.159) | |
Interest Income | 0.158 | 8.632 | 13.62 | 0.055 | 0.013 | 0.252 | |
Income Tax Expense | (0.286) | 119.5 | (1.709) | (1.584) | 2.596 | 1.237 | |
Net Income | |||||||
Net Income | 43.48 | 34.75 | 59.76 | 47.86 | 29.81 | 66.06 | |
Supplemental | |||||||
EBIT | 43.36 | 154.9 | 58.47 | 46.22 | (0.535) | - | |
EBITDA | 66.23 | 177.7 | 78.44 | 61.55 | 11.48 | 111.5 | |