

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,156.2 | 1,121.2 | 1,236.7 | 1,524.4 | 1,339.7 | 1,380.3 | |
COGS | 634 | 629.9 | 719.5 | 973.7 | 1,014.8 | 1,068.9 | |
Gross Profit | 522.2 | 491.3 | 517.2 | 550.7 | 324.8 | 311.3 | |
Operating Expenses & Income | |||||||
Operating Income | 208.7 | 192.5 | 213.3 | 163.3 | (370.8) | (376.5) | |
Total Operating Expenses | 313.5 | 298.8 | 303.9 | 387.4 | 695.6 | 993.5 | |
R&D Expenses | 111.5 | 137.8 | 157.6 | 171.7 | 244.9 | 255.6 | |
Selling General & Admin Expenses | 69.46 | 66.37 | 79.5 | 67.01 | 121 | 289.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.957009) | (1.832042) | (1.697627) | (2.206939) | (2.195346) | (1.272651) | |
Interest Income | 26.1 | 61.73 | 81.13 | 72.23 | 52.55 | 34.28 | |
Income Tax Expense | 26.96 | 20.4 | 22.52 | 8.217347 | (72.72) | (76.71) | |
Net Income | |||||||
Net Income | 183.2 | 175.4 | 188.5 | 157.4 | (227.9) | (278.8) | |
Supplemental | |||||||
EBIT | 209.2 | 194.3 | 215 | 169.1 | (370.8) | - | |
EBITDA | 243.7 | 225.6 | 248.1 | 203 | (321.6) | - | |