

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,029.2 | 1,180.1 | 1,480.9 | 1,439.7 | 1,532.8 | 1,521.9 | |
COGS | 46.48 | 53.43 | 77.47 | 97.67 | 141.4 | 157.6 | |
Gross Profit | 982.7 | 1,126.7 | 1,403.5 | 1,342.1 | 1,391.3 | 1,364.3 | |
Operating Expenses & Income | |||||||
Operating Income | 48.08 | 73.02 | 106.6 | (152.8) | (116.9) | (112.3) | |
Total Operating Expenses | 934.6 | 1,053.7 | 1,296.9 | 1,494.9 | 1,649.7 | 1,569.5 | |
R&D Expenses | 328.1 | 347.8 | 402.5 | 442.4 | 431.9 | 444.6 | |
Selling General & Admin Expenses | 146.5 | 139.1 | 159.3 | 158.2 | 771.2 | 402.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.21) | (19.71) | (8.335974) | (2.6315) | (1.556645) | (2.470664) | |
Interest Income | 3.096935 | 4.480478 | 6.598092 | 13.04 | 8.90166 | 6.387973 | |
Income Tax Expense | (1.169443) | 7.51214 | (1.901563) | 3.248456 | - | 0.552579 | |
Net Income | |||||||
Net Income | 27.93 | 40.43 | 86.21 | (163.5) | (91.23) | (106.4) | |
Supplemental | |||||||
EBIT | 60.13 | 91.51 | 114.7 | (151.5) | - | - | |
EBITDA | 76.76 | 113 | 146.2 | (118.8) | - | - | |