

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 946.6 | 1,144.3 | 1,074.4 | 934.3 | 882.5 | 1,816.8 | |
COGS | 558.6 | 738.9 | 683.9 | 613.7 | 602.3 | 1,185.3 | |
Gross Profit | 388 | 405.3 | 390.5 | 320.6 | 280.2 | 631.4 | |
Operating Expenses & Income | |||||||
Operating Income | 141.1 | 146 | 136 | 75.57 | 25.24 | 113.9 | |
Total Operating Expenses | 246.9 | 259.4 | 254.5 | 245 | 254.9 | 513.9 | |
R&D Expenses | 59.82 | 60.97 | 70.01 | 68.39 | 68.58 | 137 | |
Selling General & Admin Expenses | 75.47 | 81.42 | 72.05 | 73.16 | 86.94 | 160.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.247) | (1.476) | (1.332) | (2.715) | (3.321) | (6.638) | |
Interest Income | 8.054 | 0.383 | 4.494 | 5.357 | 3.77 | 12.54 | |
Income Tax Expense | 16.27 | 21.36 | 1.73 | 10.61 | 9.397 | 20.01 | |
Net Income | |||||||
Net Income | 121.7 | 121.1 | 132.1 | 67.66 | (110.7) | (42.99) | |
Supplemental | |||||||
EBIT | 142.2 | 143.8 | 134.8 | 80.99 | 25.24 | 122.3 | |
EBITDA | 201.2 | 210.9 | 205.6 | 147.8 | 86.23 | 237 | |