

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 703.3 | 651.1 | 444.5 | 419 | 443.5 | 449.4 | |
COGS | 342.6 | 284.2 | 215.6 | 194.2 | 201.9 | 208.3 | |
Gross Profit | 360.6 | 366.9 | 229 | 224.8 | 241.6 | 241 | |
Operating Expenses & Income | |||||||
Operating Income | 175.1 | 180.4 | 35.06 | 17.93 | 10.19 | 21.38 | |
Total Operating Expenses | 528.2 | 470.7 | 409.5 | 401 | 433.3 | 428 | |
R&D Expenses | 84.93 | 93.89 | 96.07 | 100.8 | 101.1 | 104.4 | |
Selling General & Admin Expenses | 99.88 | 91.23 | 97.83 | 106 | 110.7 | 105.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 11.72 | 12.57 | - | - | - | - | |
Net Income | |||||||
Net Income | 164.4 | 170.9 | 55.73 | 32.23 | 22.09 | 25.07 | |
Supplemental | |||||||
EBIT | 175.1 | 181.6 | 35.06 | 17.93 | 10.19 | 21.38 | |
EBITDA | 210 | 217.8 | 72.44 | 52.51 | 38.22 | 47.71 | |