

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 892.4 | 1,120.3 | 693.3 | 360.5 | 467.6 | 568.9 | |
COGS | 420.2 | 482.4 | 307.6 | 168.1 | 201.8 | 242.3 | |
Gross Profit | 472.2 | 637.8 | 385.7 | 192.4 | 265.8 | 326.7 | |
Operating Expenses & Income | |||||||
Operating Income | 67.45 | 185.3 | (38.22) | (168.7) | (126.9) | (65.84) | |
Total Operating Expenses | 404.8 | 452.5 | 401.7 | 361.2 | 392.7 | 392.5 | |
R&D Expenses | 278.4 | 296.4 | 269.5 | 225.2 | 208.6 | 215.1 | |
Selling General & Admin Expenses | 149.9 | 168 | 142.2 | 138.3 | 159.6 | 177.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13) | (9.768) | (10.7) | (10.87) | (10.06) | (9.506) | |
Interest Income | 0.078 | 0.245 | 4.342 | 6.386 | 3.385 | 2.816 | |
Income Tax Expense | 5.901 | 49.16 | 9.337 | 6.481 | (4.213) | 17.37 | |
Net Income | |||||||
Net Income | 41.97 | 125 | (73.15) | (245.2) | (136.7) | (103.8) | |
Supplemental | |||||||
EBIT | 60.87 | 184 | (38.22) | (227.8) | (102.4) | (76.22) | |
EBITDA | 145.3 | 255.9 | (38.22) | (181.7) | (58.37) | (40.1) | |