

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 887.2 | 812.8 | 636.3 | 401.8 | 453 | 522.6 | |
COGS | 500.8 | 429.9 | 333.5 | 221.9 | 296.8 | 317.7 | |
Gross Profit | 386.4 | 382.9 | 302.8 | 179.8 | 156.2 | 204.9 | |
Operating Expenses & Income | |||||||
Operating Income | 201.5 | 125.6 | 43.27 | (71.67) | (60.43) | (33.43) | |
Total Operating Expenses | 184.9 | 257.3 | 259.5 | 251.5 | 216.6 | 238.2 | |
R&D Expenses | 91.96 | 92.59 | 88.57 | 84.8 | 92.21 | 97.2 | |
Selling General & Admin Expenses | 127 | 131.4 | 134.3 | 128 | 123.6 | 132.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.413) | (4.177) | (3.382) | (0.618) | (2.053999) | (4.971) | |
Interest Income | 0.239 | 4.012 | 11.12 | 9.976 | 8.04 | 12.75 | |
Income Tax Expense | 25.02 | 29.87 | 17.66 | 4.872 | 11.87 | 10.18 | |
Net Income | |||||||
Net Income | 167.3 | 96.85 | 28.16 | (69.82) | (74.27) | (38.82) | |
Supplemental | |||||||
EBIT | 132.1 | 125.7 | 47.23 | (71.89) | (60.35) | (23.66) | |
EBITDA | 180.6 | 171.7 | 96.97 | (19.41) | (6.832) | 22.73 | |