
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 953.3 | 1,114.9 | 1,214.1 | 1,092.9 | 947.5 | 918.2 | |
COGS | 541.9 | 660.7 | 762.8 | 720.1 | 697.5 | 673.2 | |
Gross Profit | 411.4 | 454.3 | 451.3 | 372.7 | 250 | 245.1 | |
Operating Expenses & Income | |||||||
Operating Income | 255 | 267.8 | 219.8 | 133.7 | 57.28 | 52.61 | |
Total Operating Expenses | 156.4 | 186.5 | 231.4 | 239 | 192.8 | 319.8 | |
R&D Expenses | 116.9 | 138.6 | 156.8 | 160.9 | 83.09 | 102.4 | |
Selling General & Admin Expenses | 126.1 | 140.6 | 127.7 | 126.6 | 35.18 | 167.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.608101) | (3.29004) | (2.516609) | (1.84136) | (1.152986) | (1.181621) | |
Interest Income | 22.08 | 26.33 | 14.91 | 12.09 | 22.73 | 3.289635 | |
Income Tax Expense | 27.19 | 26.15 | 27.66 | 11.01 | 1.0338 | (0.0517) | |
Net Income | |||||||
Net Income | 231.2 | 244 | 193 | 125.4 | 55.01 | 50.92 | |
Supplemental | |||||||
EBIT | 262 | 273.4 | 223.2 | 138.2 | 56.05 | - | |
EBITDA | 315 | 325 | 280.6 | 187.5 | 105.3 | - | |