

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,453.9 | 1,420.6 | 895.6 | 899.2 | 775.8 | 734 | |
COGS | 948.5 | 957.6 | 797.4 | 812 | 767 | 739.5 | |
Gross Profit | 505.4 | 463 | 98.18 | 87.21 | 8.732 | (5.492) | |
Operating Expenses & Income | |||||||
Operating Income | 253.8 | 220.7 | (140.2) | (154.8) | (201.5) | (203.2) | |
Total Operating Expenses | 269.3 | 268.3 | 258.8 | 1,054 | 977.3 | 937.2 | |
R&D Expenses | 134 | 120.1 | 132.1 | 107.8 | 78.15 | 69.94 | |
Selling General & Admin Expenses | 101.9 | 104.9 | 81.69 | 134.2 | 132.1 | 127.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.728) | (4.317) | (8.003) | (13.4) | (16.74) | (18.09) | |
Interest Income | 0.074 | 1.964 | 1.9 | 3.862 | 4.707 | 4.889 | |
Income Tax Expense | 51.69 | 44.55 | (6.996) | - | - | - | |
Net Income | |||||||
Net Income | 197.9 | 176.6 | (138.8) | (134.9) | (211.9) | (206.7) | |
Supplemental | |||||||
EBIT | 253.8 | 220.7 | (140.2) | - | - | - | |
EBITDA | 370.1 | 335.2 | (24.93) | - | - | - | |