
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,268.6 | 1,166 | 956.3 | 984.5 | 963.1 | 869.2 | |
COGS | 490.5 | 426 | 466.1 | 505.4 | 445.5 | 376.3 | |
Gross Profit | 778.1 | 740.1 | 490.2 | 479.1 | 517.6 | 492.9 | |
Operating Expenses & Income | |||||||
Operating Income | 218.8 | 0.0977 | 140.1 | (107) | 112.1 | 103.8 | |
Total Operating Expenses | 559.3 | 740 | 350.1 | 586.1 | 851 | 518.2 | |
R&D Expenses | 69.77 | 61.4 | 59.34 | 43.3 | 51.41 | 50.75 | |
Selling General & Admin Expenses | 116.7 | 148.9 | 157.1 | 187.5 | 157.4 | 294.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (25.42) | (18.28) | (10.82) | (10.03) | (7.472671) | (5.601012) | |
Interest Income | 15.26 | 16.56 | 17.03 | 6.351035 | 5.075906 | 4.781468 | |
Income Tax Expense | 41.31 | 21.69 | 6.978671 | (14.15) | - | 4.711109 | |
Net Income | |||||||
Net Income | 161.8 | (21.28) | 112.5 | (105.6) | 134.9 | 179.2 | |
Supplemental | |||||||
EBIT | 239 | 11.85 | 140.1 | (100.3) | - | - | |
EBITDA | 295.8 | 72.75 | 206 | (51.43) | - | - | |