
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 433.1 | 579.5 | 951.2 | 1,410 | 1,482.7 | 1,523.8 | |
COGS | 68.08 | 88.35 | 230 | 479.8 | 541.3 | 832.7 | |
Gross Profit | 365 | 491.1 | 721.1 | 930.2 | 1,482.7 | 1,496.8 | |
Operating Expenses & Income | |||||||
Operating Income | 185 | 259.3 | 327.5 | 433 | 289.9 | 301.9 | |
Total Operating Expenses | 180 | 231.9 | 393.7 | 497.2 | 1,192.8 | 1,348.3 | |
R&D Expenses | 51.91 | 65.96 | 93.64 | 107.2 | 95.65 | 132.8 | |
Selling General & Admin Expenses | 52.35 | 68.48 | 115 | 170.9 | 206.1 | 348.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.826554) | (2.119548) | (9.978194) | (20.96) | (22.98) | (21.94) | |
Interest Income | 6.176878 | 4.876527 | 6.428688 | 4.166884 | 3.065611 | 2.788943 | |
Income Tax Expense | 20.01 | 36.85 | 41.62 | 44.02 | 24.11 | 12.85 | |
Net Income | |||||||
Net Income | 171.3 | 232.7 | 304 | 388.4 | 265.4 | 262.1 | |
Supplemental | |||||||
EBIT | 188.6 | 266.2 | 337.6 | 452.1 | 289.5 | - | |
EBITDA | 218.8 | 306 | 410 | 580.2 | 417.7 | - | |