

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 931 | 899.3 | 775.3 | 1,178.5 | 757.2 | 627.2 | |
COGS | 476.2 | 483.3 | 410.7 | 621.9 | 421.4 | 360.4 | |
Gross Profit | 454.8 | 416 | 364.6 | 556.6 | 335.8 | 266.7 | |
Operating Expenses & Income | |||||||
Operating Income | 191.5 | 134.6 | 82.53 | 217 | 56.72 | (23.66) | |
Total Operating Expenses | 263.8 | 281.7 | 282 | 326.2 | 279.1 | 290.4 | |
R&D Expenses | 162.3 | 170.2 | 170.7 | 196.4 | 173.3 | 176.2 | |
Selling General & Admin Expenses | 54.81 | 64.68 | 57.72 | 69.59 | 70.29 | 52.15 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (80.63) | - | - | - | - | |
Interest Income | 8.369 | 5.68 | 40.2 | 41.77 | 31.45 | 10.99 | |
Income Tax Expense | 10.06 | 39.38 | 10.87 | 53.3 | (4.234) | 17.7 | |
Net Income | |||||||
Net Income | 160.9 | 175.8 | 123 | 271.6 | 57.61 | 36.27 | |
Supplemental | |||||||
EBIT | 191.5 | 134.6 | 88.55 | 230.4 | 56.72 | 8.038 | |
EBITDA | 198.7 | 141.4 | 94.55 | 237.8 | 65.45 | 17.15 | |