
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,093.2 | 1,153.9 | 713.2 | 466.3 | 720.1 | 701.8 | |
COGS | 438.9 | 409.9 | 326.6 | 316.3 | 379 | 342.1 | |
Gross Profit | 654.3 | 744.1 | 386.6 | 150 | 341 | 359.6 | |
Operating Expenses & Income | |||||||
Operating Income | 305 | 286.4 | (10.93) | (226.2) | (215.9) | (323.1) | |
Total Operating Expenses | 349.3 | 457.7 | 397.5 | 376.2 | 936 | 825.5 | |
R&D Expenses | 253.2 | 312.4 | 331.2 | 280.6 | 427.6 | 499.3 | |
Selling General & Admin Expenses | 110.1 | 109.6 | 113.8 | 111.9 | 65.38 | 166.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.111464) | (8.810557) | (9.426014) | (4.563564) | (4.213973) | (5.800484) | |
Interest Income | 22.29 | 17.34 | 17.42 | 14.23 | 27.84 | 45.77 | |
Income Tax Expense | 11.04 | (2.896877) | (71.11) | (63.65) | - | (27.05) | |
Net Income | |||||||
Net Income | 292.7 | 289 | 59.68 | (165.1) | (164.6) | (165.9) | |
Supplemental | |||||||
EBIT | 249.7 | 257.8 | (60.63) | (292.2) | - | - | |
EBITDA | 291.5 | 299 | 7.388195 | (237.1) | - | - | |