

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 510.8 | 499.3 | 496.3 | 463.5 | 477.2 | 498.3 | |
COGS | 91.91 | 103 | 109.9 | 129.5 | 149.4 | 161.5 | |
Gross Profit | 418.9 | 396.3 | 386.3 | 334 | 327.8 | 336.9 | |
Operating Expenses & Income | |||||||
Operating Income | 46.09 | 10.54 | 0.804 | (63.12) | (40.91) | (40.5) | |
Total Operating Expenses | 464.7 | 488.7 | 495.5 | 526.6 | 518.1 | 538.9 | |
R&D Expenses | 117.1 | 127.4 | 120.5 | 118.5 | 93.86 | 93.13 | |
Selling General & Admin Expenses | 255.6 | 258.3 | 265 | 278.6 | 274.9 | 284.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.15) | (53.14) | (48.96) | (61.94) | (64.97) | (45.59) | |
Interest Income | - | - | - | - | - | 14.37 | |
Income Tax Expense | (275.9) | 147.3 | - | - | - | - | |
Net Income | |||||||
Net Income | (535.5) | (1,469.8) | 429.1 | (1,166.7) | (3,848.2) | (30,413.9) | |
Supplemental | |||||||
EBIT | 46.09 | 10.54 | - | - | - | - | |
EBITDA | 57.45 | (1,269.3) | - | - | - | - | |