
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 181.9 | 218.7 | 296.3 | 443.2 | 527.9 | 1,042.9 | |
COGS | 20.46 | 24.71 | 33.72 | 44.74 | 80.99 | 159.6 | |
Gross Profit | 161.4 | 194 | 262.6 | 398.4 | 447 | 883.4 | |
Operating Expenses & Income | |||||||
Operating Income | 62.42 | (1.523996) | 144.3 | 268.9 | 276.5 | 551 | |
Total Operating Expenses | 99.01 | 195.5 | 106.2 | 129.6 | 170.4 | 332.3 | |
R&D Expenses | 33.82 | 47.57 | 56.44 | 54.49 | 58.15 | 111.6 | |
Selling General & Admin Expenses | 48.93 | 47.4 | 15.06 | 11.91 | 9.840253 | 45.23 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.434428) | (16.75) | (0.185499) | (0.15471) | (0.116635) | (12.82) | |
Interest Income | 0.781231 | 4.747699 | 13.47 | 20.9 | 18.32 | - | |
Income Tax Expense | 5.989983 | 4.221452 | 19.79 | 38.09 | 36.74 | 75.77 | |
Net Income | |||||||
Net Income | 47.97 | (17.49) | 137.8 | 230.7 | 239.7 | 483.2 | |
Supplemental | |||||||
EBIT | 63.39 | 3.477996 | 157.8 | 269 | 256.8 | 548.1 | |
EBITDA | 71.41 | 16.61 | 172 | 270.7 | 292.6 | 608.2 | |