
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 905.8 | 1,220 | 1,378.1 | 1,217.8 | 807.1 | 802.4 | |
COGS | 435.7 | 598.5 | 694 | 687.5 | 479.6 | 473.8 | |
Gross Profit | 470.1 | 621.5 | 684 | 530.3 | 327.4 | 328.6 | |
Operating Expenses & Income | |||||||
Operating Income | 230.1 | 292.2 | 296.9 | 143.6 | (87.4) | (78.56) | |
Total Operating Expenses | 239.9 | 329.3 | 387.2 | 386.7 | 894.5 | 673.2 | |
R&D Expenses | 95.03 | 114.8 | 128.6 | 130.4 | 121.8 | 124.1 | |
Selling General & Admin Expenses | 51.29 | 70.42 | 57.55 | 56.01 | 95.6 | 177.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.096473) | (6.47408) | (10.97) | (9.797615) | (32.96) | (32.31) | |
Interest Income | 8.712028 | 14.83 | 29.54 | 18.87 | 31.6 | 22.72 | |
Income Tax Expense | 19.18 | 29.62 | 20.62 | 3.782718 | - | (4.795238) | |
Net Income | |||||||
Net Income | 209.9 | 261.8 | 275.6 | 141.9 | (246) | (262.8) | |
Supplemental | |||||||
EBIT | 234.2 | 297.9 | 307.2 | 155.5 | - | - | |
EBITDA | 267.9 | 329.8 | 339.8 | 186.7 | - | - | |