| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 578.2 | 755.7 | 1,007.8 | 1,129.3 | 963.4 | - | |
COGS | 276.5 | 380.4 | 556.5 | 658 | 537.3 | - | |
Gross Profit | 301.7 | 375.3 | 451.3 | 471.2 | 426.1 | - | |
Operating Expenses & Income | |||||||
Operating Income | 168.7 | 204 | 227.9 | 204.4 | 151.6 | - | |
Total Operating Expenses | 409.5 | 551.6 | 779.9 | 924.9 | 811.8 | - | |
R&D Expenses | 54.85 | 72.91 | 107.7 | 137.6 | 133 | 98.48 | |
Selling General & Admin Expenses | 45.72 | 54.66 | 69.72 | 65.38 | 57.16 | 106.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.74112) | (1.149516) | (0.819208) | (0.600572) | (0.178911) | (0.112377) | |
Interest Income | 0.687313 | 6.07885 | 17.25 | 14.74 | 13.66 | 10.05 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 147.4 | 198.2 | 225 | 201.2 | 151.4 | - | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 180.2 | 230 | - | - | - | - | |
