
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,159.5 | 928.7 | 549.7 | 632.8 | 477.8 | 325.5 | |
COGS | 714.8 | 594.8 | 393.2 | 466.7 | 372.8 | 316.4 | |
Gross Profit | 444.8 | 333.9 | 156.5 | 166.1 | 105 | 9.125 | |
Operating Expenses & Income | |||||||
Operating Income | 311.4 | 172.4 | (32.72) | (50.89) | (40.54) | (114.1) | |
Total Operating Expenses | 133.3 | 161.5 | 196.8 | 217 | 145.5 | 123.2 | |
R&D Expenses | 73.87 | 68.18 | 87.51 | 99.2 | 67.06 | 61.58 | |
Selling General & Admin Expenses | 43.36 | 63.85 | 71.57 | 82.08 | 81.84 | 77.95 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.413) | (17.18) | (26.43) | (26.07) | (24.15) | (24.27) | |
Interest Income | 0.103 | 0.847 | 1.91 | 1.972 | 1.182 | 1.197 | |
Income Tax Expense | 54.67 | 37.35 | (11.6) | (17.38) | 7.63 | 5.564 | |
Net Income | |||||||
Net Income | 251.2 | 148.7 | (47.56) | (67.49) | (53.39) | (128) | |
Supplemental | |||||||
EBIT | 315.3 | 203.2 | (32.72) | (58.8) | (40.54) | (119.2) | |
EBITDA | 395.8 | 284 | 78.37 | 74.47 | 88.87 | 9.85 | |