

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,773.6 | 1,117.5 | 1,049.3 | 1,043.6 | 742.9 | 770.2 | |
COGS | 980.4 | 644.5 | 689.3 | 668.2 | 392.3 | 389.7 | |
Gross Profit | 793.2 | 473 | 360 | 375.4 | 350.6 | 380.5 | |
Operating Expenses & Income | |||||||
Operating Income | 341.4 | (170) | (726.4) | (108.7) | 110.2 | (54.4) | |
Total Operating Expenses | 451.8 | 643 | 1,086.4 | 484.1 | 240.4 | 434.9 | |
R&D Expenses | 235.2 | 188.3 | 111.4 | 70.7 | 53.8 | 45.3 | |
Selling General & Admin Expenses | 347.5 | 340.3 | 372.9 | 308 | 186.1 | 136.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (34.5) | (37.3) | (87.9) | (71) | (59.3) | (50.9) | |
Interest Income | 34.5 | 37.3 | 87.9 | 71 | 59.3 | 29.9 | |
Income Tax Expense | 83.7 | (7.4) | 29.3 | 47.7 | 30.2 | 30.8 | |
Net Income | |||||||
Net Income | 219.5 | (211.6) | (760.5) | (190.6) | 52.6 | (176.8) | |
Supplemental | |||||||
EBIT | 386 | (109.3) | (168.1) | (52.2) | 142.1 | - | |
EBITDA | 504.2 | 15.7 | (47) | 53.4 | 240.4 | (23.7) | |