
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 217.1 | 219.2 | 255.3 | 409.6 | 805.6 | 1,122.1 |
COGS | 109 | 98.82 | 100 | 168.4 | 275.3 | 365.5 |
Gross Profit | 108.1 | 120.4 | 155.3 | 241.2 | 530.3 | 756.6 |
Operating Expenses & Income | ||||||
Operating Income | 17.77 | 36.24 | 71.72 | 138.1 | 426.1 | 640.9 |
Total Operating Expenses | 199.4 | 183 | 183.5 | 271.5 | 379.6 | 481.2 |
R&D Expenses | 35.91 | 33.15 | 28.7 | 34.94 | 46.24 | 53.07 |
Selling General & Admin Expenses | 54.43 | 51.03 | 54.85 | 68.14 | 58 | 62.66 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.492) | (0.475) | (0.518) | (0.225) | (0.048) | (0.076) |
Interest Income | 0.13 | 0.417 | 1.755 | 6.525 | 10.73 | 10.31 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 11.15 | 31.08 | 49.86 | 127.5 | 374.6 | 552.2 |
Supplemental | ||||||
EBIT | - | 37.91 | 72.19 | 162.3 | 455.4 | 682.8 |
EBITDA | - | 45.85 | 82.28 | 172.1 | 469.5 | 696.6 |