

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,310.8 | 1,074.9 | 1,024.9 | 942.4 | 1,005.2 | 1,035.1 | |
COGS | 807.3 | 580.2 | 569.7 | 519.2 | 585.2 | 616.4 | |
Gross Profit | 503.5 | 494.7 | 455.2 | 423.2 | 420 | 418.7 | |
Operating Expenses & Income | |||||||
Operating Income | 60.4 | 114.7 | 78.26 | 36.05 | 32.97 | (4.971823) | |
Total Operating Expenses | 443.1 | 380.1 | 377 | 387.1 | 972.2 | 835 | |
R&D Expenses | 248.2 | 180.1 | 187.3 | 224.6 | 217.1 | 217.5 | |
Selling General & Admin Expenses | 203.2 | 150.7 | 126.3 | 123.1 | 45.43 | 39 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84.48) | (42.06) | (12.73) | (27.59) | (38.72) | (38.79) | |
Interest Income | 16.81 | 12.66 | 8.46555 | 4.322625 | 2.679184 | 2.450496 | |
Income Tax Expense | 3.812996 | 11.99 | (0.603199) | 4.216744 | - | 19.32 | |
Net Income | |||||||
Net Income | (50.95) | 37.64 | 39.09 | 27.89 | (57.16) | (48.83) | |
Supplemental | |||||||
EBIT | 8.662852 | 106.6 | 49.14 | (43.43) | - | - | |
EBITDA | 93.69 | 155.1 | 109.2 | (26.77) | - | - | |