
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,345.8 | 1,281.3 | 620.5 | 538.8 | 504.1 | 512.9 | |
COGS | 692.1 | 735.9 | 593.8 | 561 | 519.8 | 542.4 | |
Gross Profit | 653.7 | 545.4 | 26.66 | (22.19) | (15.68) | (29.44) | |
Operating Expenses & Income | |||||||
Operating Income | 517.3 | 464.8 | (52.87) | (74.41) | (77.07) | (89.54) | |
Total Operating Expenses | 136.4 | 80.62 | 79.53 | 52.22 | 61.39 | 60.1 | |
R&D Expenses | 3.771 | 3.641 | 5.52 | 5.706 | 6.475 | 6.23 | |
Selling General & Admin Expenses | 132.6 | 76.98 | 78.05 | 46.51 | 54.91 | 53.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (66.91) | (38.99) | (71.66) | (92.7) | (104.1) | (97.36) | |
Interest Income | 67.89 | 4.48 | 4.041 | 5.701 | 97.42 | 25.77 | |
Income Tax Expense | 68.08 | 69.36 | (18.51) | (22.1) | 49.39 | 8.41 | |
Net Income | |||||||
Net Income | 388.3 | 383 | (255.3) | (131.2) | (219.8) | (177.3) | |
Supplemental | |||||||
EBIT | 523.3 | 491.3 | (202.1) | (60.57) | (66.39) | (84.64) | |
EBITDA | 589 | 546.8 | (145.2) | 1.674 | (4.742) | (52.34) | |