
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,353.8 | 1,515 | 1,795.2 | 1,413.5 | 900.8 | 710.1 | |
COGS | 546.5 | 644.3 | 892.9 | 744.5 | 636.5 | 541.1 | |
Gross Profit | 807.2 | 870.7 | 902.3 | 669 | 264.4 | 169 | |
Operating Expenses & Income | |||||||
Operating Income | 66.56 | 96.62 | 28.47 | (267.4) | (159.8) | (244.8) | |
Total Operating Expenses | 740.7 | 774.1 | 873.9 | 936.4 | 1,060.6 | 753.1 | |
R&D Expenses | 100.4 | 105.7 | 113.7 | 202.1 | 93.86 | 89.9 | |
Selling General & Admin Expenses | 66.86 | 69.15 | 95.3 | 118.9 | 198.8 | 71.66 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.11) | (18.97) | (18.55) | (31.94) | (40.75) | (39.67) | |
Interest Income | 3.767957 | 2.008845 | 1.338922 | 1.932276 | 0.496181 | 0.4741 | |
Income Tax Expense | 12.11 | 12.49 | 10.05 | 0.351343 | - | 5.091885 | |
Net Income | |||||||
Net Income | 72.14 | 85.68 | 10.85 | (274.5) | (287.4) | (340.7) | |
Supplemental | |||||||
EBIT | 99.78 | 116.2 | 45.58 | (237.2) | - | - | |
EBITDA | 144.5 | 162.4 | 97.95 | (163.9) | - | - | |