
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 341.2 | 280.3 | 300.7 | 471.8 | 552.2 | 553.9 | |
COGS | 120.8 | 115 | 127.6 | 155.3 | 149 | 153.8 | |
Gross Profit | 220.4 | 165.3 | 173 | 316.5 | 403.1 | 400.1 | |
Operating Expenses & Income | |||||||
Operating Income | 134 | 72.79 | 63.67 | 184 | 245.7 | 239.9 | |
Total Operating Expenses | 207.1 | 207.5 | 237 | 287.8 | 306.5 | 314.1 | |
R&D Expenses | 39.54 | 35.78 | 50.42 | 64.69 | 71.26 | 72.45 | |
Selling General & Admin Expenses | 20.84 | 23.62 | 22.86 | 28.7 | 34.77 | 13.95 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.852906) | (2.223557) | (3.909125) | (4.846204) | (5.169049) | (5.012394) | |
Interest Income | 0.36731 | 3.365215 | 6.253464 | 6.081676 | 6.048331 | 6.289948 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 107.9 | 105.5 | 77.05 | 167.3 | 219.2 | 211.7 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 157.7 | 156.8 | - | - | - | - | |