
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,885 | 1,740.8 | 1,593.4 | 1,534.7 | 1,612.8 | 2,151.1 | |
COGS | 741.7 | 597.7 | 482.9 | 485.9 | 698.6 | 811.6 | |
Gross Profit | 1,143.3 | 1,096.5 | 1,110.5 | 1,048.8 | 914.2 | 1,339.5 | |
Operating Expenses & Income | |||||||
Operating Income | (1,317) | (752.9) | (104.4) | (141.2) | 123.9 | 121.9 | |
Total Operating Expenses | 2,473.6 | 1,492.4 | 1,134 | 1,190 | 790.3 | 969.7 | |
R&D Expenses | 707.6 | 363.4 | 210.7 | 194.3 | 178 | 210.1 | |
Selling General & Admin Expenses | 335.3 | 293 | 154.9 | 137.9 | 132.1 | 153 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.64) | (25.63) | (27.61) | (23.47) | (20.86) | (10.4) | |
Interest Income | 0.899 | 100.1 | 35.17 | 22.98 | 34.04 | 5.055 | |
Income Tax Expense | 49.7 | (15.13) | (2.375745) | 10.84 | 4.223134 | 6.271663 | |
Net Income | |||||||
Net Income | (3,024.5) | (352) | 7.429 | (187.9) | 176.9 | 177.3 | |
Supplemental | |||||||
EBIT | (1,317) | (752.9) | (104.4) | (181.7) | 123.9 | 119.2 | |
EBITDA | (782.9) | (370.1) | 208.9 | (84.35) | 134.9 | 224.3 | |