
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 393.8 | 516.5 | 622.2 | 686.8 | 793.4 | 800.7 | |
COGS | 101.1 | 147.8 | 201.5 | 261.1 | 284.4 | 286 | |
Gross Profit | 292.7 | 368.7 | 420.7 | 425.8 | 509 | 514.7 | |
Operating Expenses & Income | |||||||
Operating Income | 150.6 | 171.6 | 166.3 | 122.3 | 182 | 190.1 | |
Total Operating Expenses | 243.2 | 344.9 | 455.8 | 564.5 | 611.4 | 610.6 | |
R&D Expenses | 55.2 | 82.93 | 96.6 | 87.13 | 92.06 | 89.31 | |
Selling General & Admin Expenses | 58.8 | 73.26 | 84.91 | 110.5 | 118.1 | 176 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.744851) | (0.495528) | (2.761671) | (4.300851) | (6.077607) | (6.032287) | |
Interest Income | 3.312172 | 14.24 | 17.13 | 14.39 | 10.56 | 11.68 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 124.9 | 164.7 | 158.9 | 109.8 | 142.6 | 150.7 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 172.9 | 213.2 | - | - | - | - | |