
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,188.9 | 1,179.6 | 1,408.9 | 1,159.1 | 1,656.6 | 1,733.7 | |
COGS | 346.5 | 591.1 | 779.3 | 777.8 | 1,057.2 | 1,059.5 | |
Gross Profit | 842.3 | 588.4 | 629.6 | 381.4 | 599.3 | 674.3 | |
Operating Expenses & Income | |||||||
Operating Income | 169.2 | (360.3) | 49.55 | (238.4) | (523.3) | (556.6) | |
Total Operating Expenses | 673.2 | 948.7 | 580 | 619.8 | 2,179.9 | 1,791.6 | |
R&D Expenses | 115.1 | 133.2 | 86.25 | 61.57 | 71.66 | 70.85 | |
Selling General & Admin Expenses | 166.3 | 172.7 | 104.1 | 106.5 | 838.2 | 743.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.493624) | (11.66) | (9.333777) | (12.8) | (12.13) | (13.38) | |
Interest Income | 3.558789 | 5.886353 | 5.392432 | 2.313337 | 1.455769 | 0.798875 | |
Income Tax Expense | 29.7 | (1.091015) | (1.610683) | 4.138838 | - | 4.244039 | |
Net Income | |||||||
Net Income | 98.79 | (362) | 89.44 | (242.9) | (671) | (628.8) | |
Supplemental | |||||||
EBIT | 130.4 | (207.3) | (10.93) | (255.3) | - | - | |
EBITDA | 198.5 | (113.8) | 67.1 | (165) | - | - | |