
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,480.6 | 1,525.6 | 1,213.1 | 713.3 | 601.7 | 611.3 | |
COGS | 913.5 | 926.9 | 729 | 616.5 | 475.9 | 470.6 | |
Gross Profit | 567.1 | 598.7 | 484.1 | 96.85 | 125.8 | 140.7 | |
Operating Expenses & Income | |||||||
Operating Income | 231.9 | 280.7 | 132.5 | (444.4) | (170.5) | (178.8) | |
Total Operating Expenses | 335.2 | 318 | 351.6 | 541.2 | 772.2 | 547.8 | |
R&D Expenses | 98.78 | 105.2 | 110.5 | 99.33 | 93.98 | 93.35 | |
Selling General & Admin Expenses | 134.3 | 116.1 | 105.1 | 82.36 | 87.35 | 200.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.786242) | (4.053219) | (3.927049) | (2.970314) | (1.225807) | (0.373672) | |
Interest Income | 15.19 | 13.04 | 14.08 | 13.75 | 8.129565 | 5.859248 | |
Income Tax Expense | 28.06 | 30.2 | 6.548698 | (46.03) | - | (17.88) | |
Net Income | |||||||
Net Income | 206.7 | 254.6 | 134.4 | (395.7) | (378.8) | (375.1) | |
Supplemental | |||||||
EBIT | 185 | 230.4 | 100 | (270.4) | - | - | |
EBITDA | 242.3 | 288.2 | 154.3 | (254.1) | - | - | |