

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 591.5 | 591.1 | 648.3 | 701.5 | 679.1 | 636.4 | |
COGS | 485.4 | 467.2 | 485.5 | 530.8 | 536 | 506.2 | |
Gross Profit | 106.1 | 123.9 | 162.8 | 170.7 | 143.2 | 130.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,539.1 | (863.4) | (14.22) | (9.511) | (33.52) | (43.65) | |
Total Operating Expenses | 277.5 | 165.6 | 177.1 | 180.2 | 176.7 | 173.9 | |
R&D Expenses | 85.42 | 40.05 | 53.67 | 46.48 | 39.88 | 38.98 | |
Selling General & Admin Expenses | 126.5 | 71.97 | 67.74 | 65.49 | 62.58 | 62.79 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.186) | (3.295) | (4.893) | (4.042) | (3.71) | (3.808) | |
Interest Income | 0.891 | 2.165 | 5.113 | 6.884 | 6.62 | 5.788 | |
Income Tax Expense | 110.7 | (0.965) | 20.59 | 28.46 | 5.829 | 5.721 | |
Net Income | |||||||
Net Income | 1,426.6 | (865.7) | (80.48) | (241.4) | (27.4) | (16.86) | |
Supplemental | |||||||
EBIT | 1,544.9 | (782.9) | (55) | (184.5) | (17.86) | (125) | |
EBITDA | 1,597.5 | (731.7) | (19.98) | (155.9) | 16.77 | (91.32) | |