

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 975.6 | 927.7 | 912.7 | 920.2 | 889 | 891.6 | |
COGS | 350.7 | 213.7 | 215 | 195.7 | 360.8 | 428.2 | |
Gross Profit | 625 | 714 | 697.7 | 724.4 | 528.2 | 456.4 | |
Operating Expenses & Income | |||||||
Operating Income | 216 | 118.1 | (499.5) | 122.4 | 111.8 | 100.7 | |
Total Operating Expenses | 409 | 619.4 | 1,197.5 | 602.1 | 416.4 | 359.9 | |
R&D Expenses | 137 | 298.6 | 830.5 | 271.4 | 136.6 | 130 | |
Selling General & Admin Expenses | 114.8 | 102 | 97.78 | 102.7 | 111.8 | 192.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.34) | (18.84) | (81.99) | (89.13) | (10.95) | (14.2) | |
Interest Income | 5.2 | 17.2 | 54.56 | 278.3 | 66.7 | 8.3 | |
Income Tax Expense | 20.89 | (7.984) | (5.696) | (12.59) | (2.5) | 8.2 | |
Net Income | |||||||
Net Income | 200.3 | 109 | (550.7) | 143.1 | 49.4 | 107.9 | |
Supplemental | |||||||
EBIT | 213.8 | 119.8 | (474.4) | 219.6 | 57.2 | 105.7 | |
EBITDA | 372.8 | 295.2 | 240 | 390.2 | 214.6 | 254.9 | |