

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,030.3 | 785.7 | 692 | 703.7 | 765.6 | 807.9 | |
COGS | 597.4 | 548.5 | 464.1 | 435 | 391.4 | 373.6 | |
Gross Profit | 432.9 | 237.2 | 227.9 | 268.7 | 374.1 | 434.3 | |
Operating Expenses & Income | |||||||
Operating Income | (336.1) | (191.4) | (125.7) | (64.72) | (34.38) | (23.04) | |
Total Operating Expenses | 769 | 428.6 | 353.6 | 333.4 | 408.5 | 457.4 | |
R&D Expenses | 158.6 | 131.8 | 82.66 | 70.75 | 64.6 | 58.99 | |
Selling General & Admin Expenses | 334.2 | 91.85 | 115 | 78.44 | 71.64 | 120.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (227.5) | (31.41) | - | - | - | - | |
Interest Income | 47.3 | 31.41 | 31.28 | 32.4 | 21.03 | 14.63 | |
Income Tax Expense | 20.58 | (6.037) | 12.98 | 4.645 | 8.159 | 5.488705 | |
Net Income | |||||||
Net Income | (205.7) | (109.7) | (102.5) | (53.55) | 0.336 | 30.16 | |
Supplemental | |||||||
EBIT | (252.5) | (131.8) | (96.14) | (48.3) | 8.524 | 16.03 | |
EBITDA | (186.4) | (77.01) | (53.58) | (26.77) | 35.64 | (13.51) | |