
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,017.6 | 1,195.4 | 1,036.8 | 1,167.6 | 1,360.3 | 1,451 | |
COGS | 541.8 | 760.7 | 1,032.3 | 988.9 | 1,088.2 | 1,169.4 | |
Gross Profit | 475.8 | 434.8 | 4.440195 | 178.6 | 272.1 | 281.7 | |
Operating Expenses & Income | |||||||
Operating Income | 209.8 | (10.26) | (601.2) | (268.9) | (79.34) | (81.3) | |
Total Operating Expenses | 266 | 445 | 605.6 | 447.5 | 351.4 | 690.5 | |
R&D Expenses | 227.3 | 295.3 | 284.7 | 186.9 | 165.6 | 169.6 | |
Selling General & Admin Expenses | 129.8 | 153.8 | 110.6 | 154.9 | 71.17 | 133 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40.35) | (37.74) | (71.61) | (71.49) | (76.73) | (75.8) | |
Interest Income | 3.833281 | 8.196595 | 6.68734 | 5.041316 | 2.736981 | 1.976106 | |
Income Tax Expense | (2.105447) | 11.12 | (9.929609) | (13.36) | (12.52) | (9.966807) | |
Net Income | |||||||
Net Income | 219 | (32.49) | (571.5) | (235.3) | (115.4) | (109.8) | |
Supplemental | |||||||
EBIT | 76.98 | (69.33) | (440.8) | (209.6) | - | - | |
EBITDA | 137 | 9.752902 | (344.7) | (149.8) | (79.34) | - | |