

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,235.5 | 1,805.2 | 1,513.8 | 1,357.7 | 1,346.2 | 1,301.1 | |
COGS | 847.6 | 1,189.9 | 1,141.6 | 1,093 | 1,235 | 1,346.1 | |
Gross Profit | 387.9 | 615.3 | 372.2 | 264.7 | 111.2 | (44.51) | |
Operating Expenses & Income | |||||||
Operating Income | 278.6 | 495.6 | 231.3 | 120.3 | (33.89) | (197.6) | |
Total Operating Expenses | 121.7 | 102.1 | 140.9 | 144.3 | 145 | 153.6 | |
R&D Expenses | 70.68 | 89.5 | 87.6 | 79.86 | 78.27 | 84.32 | |
Selling General & Admin Expenses | 28.57 | 33.8 | 35.4 | 34.02 | 35.8 | 30.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.56026) | (23.44) | (23.7) | (35.22) | (50.48) | (52.55) | |
Interest Income | 3.34058 | 13.8 | 23 | 13.45 | 14.3 | 8.6 | |
Income Tax Expense | 25.23 | 52.7 | 29.5 | 31.81 | 13.3 | 14.71 | |
Net Income | |||||||
Net Income | 222.7 | 390.6 | 184.4 | 60.54 | (69.17) | (193.1) | |
Supplemental | |||||||
EBIT | 287.4 | 503.1 | 256.8 | 132.6 | (33.89) | (172.3) | |
EBITDA | 425.3 | 679.1 | 459.3 | 361.8 | 306.3 | 283.9 | |