

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 880.6 | 836 | 1,022 | 853 | 848.3 | 898.5 | |
COGS | 195 | 258 | 380 | 344 | 524.6 | 484.8 | |
Gross Profit | 685.6 | 578 | 642 | 853 | 323.7 | 598.2 | |
Operating Expenses & Income | |||||||
Operating Income | 231.9 | 112 | 226 | 226 | 190.8 | 207.2 | |
Total Operating Expenses | 448.6 | 466 | 416 | 627 | 132.9 | 391.1 | |
R&D Expenses | 30.59 | 33 | 45 | 57 | 61.95 | 64.02 | |
Selling General & Admin Expenses | 47.15 | 55 | 64 | 75 | 71 | 74 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (174.6) | (117) | (133) | (122) | (178.9) | (176.1) | |
Interest Income | - | 8 | 16 | 19 | 17 | - | |
Income Tax Expense | 22.94 | 10 | 39 | 36 | 3.99674 | (5.988709) | |
Net Income | |||||||
Net Income | 33.13 | 8 | 78 | 36 | 6.994295 | (32.03) | |
Supplemental | |||||||
EBIT | 212.8 | 135 | 277 | 232 | 190.8 | 208.2 | |
EBITDA | 595.1 | 434 | 590 | 534 | 511.6 | 543.3 | |