
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 754 | 761.5 | 668 | 599 | 574.5 | 555.8 | |
COGS | 374.6 | 407.6 | 376.9 | 324 | 330.7 | 300.1 | |
Gross Profit | 379.4 | 354 | 291.1 | 274.9 | 243.8 | 255.8 | |
Operating Expenses & Income | |||||||
Operating Income | 200.8 | 121.4 | 141.7 | 111.8 | 74.88 | 90.56 | |
Total Operating Expenses | 178.6 | 232.5 | 149.4 | 163.1 | 168.9 | 191.7 | |
R&D Expenses | 61.55 | 59.51 | 54.73 | 54.47 | 47.74 | 46.66 | |
Selling General & Admin Expenses | 63.28 | 63.87 | 52.41 | 53.11 | 25.24 | 101.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.717871) | (1.686566) | (1.097977) | (1.627093) | (1.329197) | (0.902836) | |
Interest Income | 2.484135 | 5.397795 | 8.630127 | 5.388849 | 3.091967 | 1.964275 | |
Income Tax Expense | 20.46 | 9.971717 | 18.28 | 12.47 | 10.83 | 9.969812 | |
Net Income | |||||||
Net Income | 190 | 109.8 | 132.3 | 95.08 | 183.2 | 184.1 | |
Supplemental | |||||||
EBIT | 203.3 | 112.2 | 136.5 | 97.53 | 74.88 | - | |
EBITDA | 229.2 | 139.7 | 167.3 | 130.1 | 109.3 | - | |