

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 563 | 1,025.5 | 1,149.1 | 922.7 | 1,083.8 | 1,138.2 | |
COGS | 344.6 | 698.3 | 818 | 598.6 | 668.9 | 700.4 | |
Gross Profit | 218.4 | 327.3 | 331.1 | 324.2 | 415 | 437.8 | |
Operating Expenses & Income | |||||||
Operating Income | (14.7) | (72.83) | (223.7) | (427.6) | (15.6) | (2.006) | |
Total Operating Expenses | 233.1 | 400.1 | 554.8 | 751.7 | 430.6 | 439.8 | |
R&D Expenses | 108.7 | 173.8 | 258.3 | 221.5 | 204.3 | 208.1 | |
Selling General & Admin Expenses | 124.4 | 208.9 | 275.1 | 233.4 | 226.3 | 231.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.034) | (3.437) | (16.3) | (22.05) | (19.34) | (28.8) | |
Interest Income | 2.844 | 2.123 | 2.538 | 3.058 | 2.321 | 2.691 | |
Income Tax Expense | 2.33 | (62.08) | 28.3 | 7.34 | 4.993 | 7.079 | |
Net Income | |||||||
Net Income | (8.635) | (2.037) | (267.7) | (459.9) | (45.66) | (26.08) | |
Supplemental | |||||||
EBIT | (6.271) | (67.53) | (217.3) | (420.7) | (11.91) | 19.07 | |
EBITDA | 9.813 | 0.027 | (104.4) | (330.1) | 80.64 | 116.2 | |