

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 546.3 | 518.2 | 399.5 | 409.4 | 303.2 | 314.7 | |
COGS | 395 | 389.9 | 290.6 | 286.6 | 193.5 | 236.4 | |
Gross Profit | 151.3 | 128.3 | 108.9 | 122.8 | 109.6 | 34.79 | |
Operating Expenses & Income | |||||||
Operating Income | 64.62 | 104.7 | (6.24148) | (128.4) | (2.253876) | (131.6) | |
Total Operating Expenses | 86.64 | 23.61 | 115.1 | 251.2 | 305.4 | 308.4 | |
R&D Expenses | 22.66 | 24.81 | 26.48 | 27.68 | 36.67 | 37.28 | |
Selling General & Admin Expenses | 18.93 | 21.37 | 23.7 | 24.34 | 17.95 | 73.02 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.55) | (10.82) | (11.86) | (17.12) | (33.82) | (34.77) | |
Interest Income | 0.941571 | 2.10691 | 0.483038 | 0.477248 | 0.12602 | 0.355021 | |
Income Tax Expense | 15.36 | 12.89 | 3.691775 | 7.733276 | - | (23.19) | |
Net Income | |||||||
Net Income | 76.13 | 89.71 | 12.56 | (113.9) | (101.8) | (161.5) | |
Supplemental | |||||||
EBIT | 103.4 | 115.2 | 30.19 | (90.37) | - | - | |
EBITDA | 106.1 | 119.6 | 35.05 | (49.43) | - | - | |