
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 369.6 | (241.4) | 192.5 | 200.8 | 179.9 | 171.6 | |
COGS | 127 | 142.4 | 141.2 | 124.4 | 171.8 | 144 | |
Gross Profit | 242.6 | (383.8) | 51.31 | 76.46 | 8.105 | 27.55 | |
Operating Expenses & Income | |||||||
Operating Income | 127.1 | (501.9) | (135.7) | (114.1) | (139.4) | (147.2) | |
Total Operating Expenses | 116.3 | 149 | 187 | 190.6 | 147.5 | 185.1 | |
R&D Expenses | 10.6 | 39.6 | 67.42 | 76.43 | 68.7 | 66.24 | |
Selling General & Admin Expenses | 72.17 | 67.65 | 77.61 | 76.44 | 84.89 | 95.98 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.725) | (25.33) | (2.396) | (1.049) | (9.679) | (14.98) | |
Interest Income | 0.415 | 0.244 | 0.772 | 1.339 | 1.303 | 1.008 | |
Income Tax Expense | 3.886 | 0.002 | 0.003 | 0.018 | 0.13 | 0.068 | |
Net Income | |||||||
Net Income | 124.6 | (644.8) | 37.25 | (32.78) | 116.9 | 282 | |
Supplemental | |||||||
EBIT | 129.3 | (619.5) | 62.46 | (65.27) | (139.4) | 101.2 | |
EBITDA | 142.9 | (597.7) | 91.98 | (27.19) | (97.07) | 141.9 | |