
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,134.5 | 1,631.9 | 1,141.6 | 1,453.9 | 1,348.7 | 1,492.2 | |
COGS | 1,252.5 | 968.7 | 712.1 | 901.5 | 890.3 | 1,010.6 | |
Gross Profit | 882 | 663.1 | 429.5 | 552.4 | 458.4 | 481.6 | |
Operating Expenses & Income | |||||||
Operating Income | 377.7 | 190.8 | (5.705) | 84.95 | 16.41 | 47 | |
Total Operating Expenses | 514.4 | 508.1 | 435.2 | 467.5 | 442 | 434.6 | |
R&D Expenses | 304.8 | 313 | 267.4 | 282.9 | 271.8 | 208.7 | |
Selling General & Admin Expenses | 116.9 | 107.5 | 97.93 | 117.2 | 109.8 | 79.66 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.235) | (0.564) | (0.461) | (0.557) | (0.671) | (0.388) | |
Interest Income | 3.475 | 3.472 | 4.207 | 6.684 | 7.099 | 5.268 | |
Income Tax Expense | 48.53 | 37.84 | (4.142) | (0.461) | (0.097) | 12.06 | |
Net Income | |||||||
Net Income | 329 | 152.4 | 28.86 | 111.9 | 30.59 | 73.91 | |
Supplemental | |||||||
EBIT | 377.7 | 190.8 | 25.18 | 112 | 31.17 | - | |
EBITDA | 463.6 | 293.1 | 122.9 | 193.4 | 111.4 | 119.3 | |