
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 780.6 | 502.5 | 741.2 | 739.7 | 502.4 | 1,027.8 | |
COGS | 149.3 | 125 | 190.7 | 206.9 | 169.5 | 335.9 | |
Gross Profit | 631.3 | 377.5 | 550.5 | 532.8 | 332.9 | 691.9 | |
Operating Expenses & Income | |||||||
Operating Income | 264.7 | 32.89 | 99.22 | 168.6 | 25.97 | 89.09 | |
Total Operating Expenses | 366.5 | 344.6 | 451.3 | 364.2 | 307 | 602.8 | |
R&D Expenses | 60.07 | 78.58 | 110.7 | 130.7 | 104.6 | 206.6 | |
Selling General & Admin Expenses | 8.614 | 13.2 | 9.512302 | 35.58 | 73.69 | 57.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.274) | (0.203082) | (0.259154) | (0.345796) | (0.235736) | (102.7) | |
Interest Income | 5.35 | 0.203082 | 0.259154 | 0.345796 | 16.82 | 0.327295 | |
Income Tax Expense | 60.27 | 1.895724 | 18.07 | 13.25 | 1.63 | 1.512161 | |
Net Income | |||||||
Net Income | 1,731 | (165.7) | 273.1 | 943.7 | 129.8 | 120.5 | |
Supplemental | |||||||
EBIT | 264.7 | 32.89 | 99.22 | 168.6 | 25.97 | 89.09 | |
EBITDA | 273.9 | 39.36 | 103.9 | 171.2 | 28.3 | 94.65 | |