

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,409.3 | 1,477.4 | 445.7 | 667.6 | 459.9 | 734.3 | |
COGS | 1,016.5 | 883.7 | 242.7 | 350.2 | 284.6 | 429.5 | |
Gross Profit | 392.8 | 593.7 | 203 | 317.4 | 175.2 | 304.7 | |
Operating Expenses & Income | |||||||
Operating Income | 127.2 | 230 | (19.41) | 25.48 | (89.96) | (0.227) | |
Total Operating Expenses | 265.6 | 360.3 | 222.4 | 291.4 | 265.2 | 304.9 | |
R&D Expenses | 163.2 | 225.1 | 187 | 172.7 | 194.8 | 203.5 | |
Selling General & Admin Expenses | 66.94 | 96.12 | 77.81 | 80.82 | 79.07 | 84.56 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.525) | (7.616) | (6.933) | (5.316) | (4.782) | (5.173) | |
Interest Income | 1.713 | 7.3 | 14.02 | 10.15 | 10.86 | 11.95 | |
Income Tax Expense | 3.784 | 49.32 | 22.42 | (0.046) | (0.262) | (0.262) | |
Net Income | |||||||
Net Income | 96.81 | 283 | (33) | 54.49 | (84.3) | 31.89 | |
Supplemental | |||||||
EBIT | 108.1 | 339.9 | (3.647) | 59.76 | (89.96) | 1.739 | |
EBITDA | 121.5 | 353.9 | 11.15 | 74.5 | (74.74) | 15.66 | |