
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 393.9 | 511.9 | 605.5 | 859.8 | 1,131 | 1,132 | |
COGS | 71.04 | 94.41 | 123 | 260.1 | 462.8 | 469.4 | |
Gross Profit | 322.9 | 417.4 | 482.4 | 599.7 | 668.2 | 662.5 | |
Operating Expenses & Income | |||||||
Operating Income | 77.18 | 146.1 | 130.5 | 129.1 | 128.4 | 108.1 | |
Total Operating Expenses | 231.9 | 290.3 | 363.8 | 730.7 | 1,002.6 | 1,023.8 | |
R&D Expenses | 104.9 | 133.1 | 177.4 | 192.7 | 158.9 | 155.3 | |
Selling General & Admin Expenses | 110.9 | 131.6 | 158.8 | 278 | 380.8 | 399.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.829) | (0.576) | (7.171) | (18.33) | (24.19) | (23.8) | |
Interest Income | 0.405 | 1.217 | 2.377 | 32.31 | 18.03 | 18.85 | |
Income Tax Expense | 35.82 | 32.72 | 48.86 | - | - | - | |
Net Income | |||||||
Net Income | 58.6 | 128.9 | 97.73 | 103.1 | 51.23 | 42.22 | |
Supplemental | |||||||
EBIT | 77.18 | 146.1 | 130.5 | - | - | - | |
EBITDA | 105.9 | 174.4 | 174.3 | - | - | - | |