

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 507.1 | 625 | 607.9 | 678.7 | 360.5 | 495.8 | |
COGS | 247.4 | 309.1 | 295.4 | 312.8 | 196.9 | 244.4 | |
Gross Profit | 259.7 | 315.9 | 312.5 | 365.9 | 163.7 | 251.4 | |
Operating Expenses & Income | |||||||
Operating Income | 18.81 | 45.52 | 22.17 | 63.14 | 17.03 | 58.75 | |
Total Operating Expenses | 240.9 | 270.4 | 290.4 | 302.8 | 146.6 | 192.6 | |
R&D Expenses | 102.2 | 120.3 | 126.3 | 121 | 65.25 | 86.02 | |
Selling General & Admin Expenses | 137.1 | 146 | 158.2 | 160.5 | 81.38 | 113.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.63) | (5.04) | (2.696) | (7.326) | (3.799) | (3.742) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (4.383) | 16.3 | (64.85) | 18.72 | 7.645 | 22.18 | |
Net Income | |||||||
Net Income | 13.25 | 28.18 | 83.99 | 39.22 | (43.31) | (47.14) | |
Supplemental | |||||||
EBIT | 19.5 | 49.39 | 22.17 | 65.26 | 12.66 | - | |
EBITDA | 32.55 | 61.65 | 22.17 | 77.4 | 23.74 | 65.06 | |