

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,853.2 | 2,155.8 | 1,626.1 | 1,382.3 | 1,231.6 | 1,274.8 | |
COGS | 1,148 | 1,287 | 1,017.7 | 842.8 | 690.8 | 720.2 | |
Gross Profit | 705.2 | 868.8 | 608.4 | 539.5 | 540.8 | 554.6 | |
Operating Expenses & Income | |||||||
Operating Income | (829.4) | 64.25 | (196.5) | (126.5) | (76.29) | (27.71) | |
Total Operating Expenses | 1,534.6 | 804.6 | 804.9 | 666 | 1,307.9 | 971 | |
R&D Expenses | 271.1 | 305.9 | 342.4 | 323.5 | 279.7 | 266.1 | |
Selling General & Admin Expenses | 134.1 | 130.3 | 143 | 104.2 | 156.3 | 227.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.7) | (20.65) | (18.89) | (9.3407) | (6.800397) | (5.949543) | |
Interest Income | 9.838053 | 10.56 | 9.858326 | 8.879785 | 4.801297 | 7.791841 | |
Income Tax Expense | (18.02) | (14.23) | 5.732939 | 0.669993 | - | (0.242199) | |
Net Income | |||||||
Net Income | (809.9) | 80.07 | (202.3) | (122.5) | (44.62) | (18.41) | |
Supplemental | |||||||
EBIT | (810.5) | 86.26 | (177.7) | (112.5) | - | - | |
EBITDA | (785.6) | 109.3 | (145.8) | (80.33) | - | - | |