

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,403.1 | 1,228.4 | 1,451.6 | 1,517.6 | 1,287.8 | 1,291.2 | |
COGS | 601.5 | 565.4 | 749.5 | 801.4 | 641.7 | 635.1 | |
Gross Profit | 801.7 | 663 | 702.1 | 716.2 | 646.1 | 656.1 | |
Operating Expenses & Income | |||||||
Operating Income | 211.1 | 100.7 | 83.3 | 82.94 | 92.82 | 100.5 | |
Total Operating Expenses | 590.6 | 562.3 | 618.8 | 633.3 | 1,195 | 944.1 | |
R&D Expenses | 162 | 143.1 | 164.3 | 181.5 | 164.6 | 162.7 | |
Selling General & Admin Expenses | 156.3 | 149 | 179.2 | 180.2 | 116.8 | 337.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.959765) | (7.988855) | (6.882326) | (4.624311) | (2.659252) | (2.515858) | |
Interest Income | 20.24 | 10.69 | 12.92 | 7.532252 | 5.05534 | 3.076894 | |
Income Tax Expense | 22.76 | 14.89 | 1.211792 | (8.693981) | - | (7.130116) | |
Net Income | |||||||
Net Income | 179.5 | 84.89 | 74.78 | 75.24 | 86.52 | 98.69 | |
Supplemental | |||||||
EBIT | 181 | 105.7 | 60.15 | 69.94 | - | - | |
EBITDA | 207.8 | 136.5 | 105.9 | 97.77 | - | - | |