

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,875.1 | 1,595.7 | 1,978.7 | 1,497.9 | 1,509.1 | 1,460.2 | |
COGS | 798.7 | 860.4 | 886 | 717.7 | 634.9 | 600 | |
Gross Profit | 1,076.3 | 735.3 | 1,092.7 | 780.2 | 874.3 | 860.2 | |
Operating Expenses & Income | |||||||
Operating Income | 306.6 | (375.8) | 140.8 | (167.2) | 128.6 | 128.7 | |
Total Operating Expenses | 769.7 | 1,111.1 | 951.8 | 947.4 | 1,380.5 | 1,031.3 | |
R&D Expenses | 217.3 | 251 | 262.5 | 274.4 | 280.3 | 272.1 | |
Selling General & Admin Expenses | 221.7 | 253.4 | 272.2 | 261.3 | 126.6 | 48.43 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.051796) | (1.767) | (2.114) | (1.39) | (1.009247) | (0.953395) | |
Interest Income | 10.86 | 11.13 | 8.332881 | 5.821388 | 4.295133 | 3.037271 | |
Income Tax Expense | 31.47 | (23.07) | 9.010042 | 11.34 | - | (3.92702) | |
Net Income | |||||||
Net Income | 287.6 | (338.6) | 152.1 | (171.4) | 46.85 | 48.39 | |
Supplemental | |||||||
EBIT | 294.8 | (150.4) | 105 | (136) | - | - | |
EBITDA | 357.7 | 186.2 | 197.8 | (49.9) | - | - | |