

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 718 | 526.3 | 759.1 | 534.9 | 558.1 | 580.2 | |
COGS | 251 | 159.7 | 268.4 | 140 | 144.6 | 139.5 | |
Gross Profit | 467 | 366.6 | 490.7 | 394.9 | 413.5 | 440.7 | |
Operating Expenses & Income | |||||||
Operating Income | (2) | (206.8) | 11 | 0.8 | 67.19 | 72.97 | |
Total Operating Expenses | 469 | 573.4 | 479.7 | 394.1 | 346.3 | 367.8 | |
R&D Expenses | 219 | 134.2 | 127.1 | 108.8 | 115.5 | 121.6 | |
Selling General & Admin Expenses | 114 | 172 | 187.2 | 159.7 | 128.8 | 137.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (254) | (6.4) | (5.6) | (6) | (6) | (3.568801) | |
Interest Income | 21 | 5 | 18.8 | 7.7 | 10.7 | 7.8 | |
Income Tax Expense | 7 | 13.7 | 24.2 | 17 | 5.895392 | 10.66 | |
Net Income | |||||||
Net Income | 12 | (734.4) | (130.2) | (79) | 54.07 | 59.9 | |
Supplemental | |||||||
EBIT | (214) | (195.4) | 35.4 | 14.5 | 67.19 | 74.99 | |
EBITDA | (38) | (90.7) | 93.9 | 59.2 | 85.28 | 91.45 | |