

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 427.6 | 317.9 | 326.9 | 497.6 | 618.7 | 615.1 | |
COGS | 182 | 141.2 | 167.4 | 263 | 307.7 | 446.3 | |
Gross Profit | 245.6 | 176.6 | 159.5 | 234.6 | 618.7 | 617.1 | |
Operating Expenses & Income | |||||||
Operating Income | 134 | 83.09 | 67.04 | 96.06 | 135.2 | 134.1 | |
Total Operating Expenses | 111.6 | 93.55 | 92.44 | 138.5 | 483.4 | 533.8 | |
R&D Expenses | 87.43 | 90.34 | 88.88 | 121.1 | 120.2 | 175.4 | |
Selling General & Admin Expenses | 33.07 | 32.36 | 32.5 | 53.05 | 18.77 | 84.91 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.113515) | (2.2875) | (2.069884) | (2.121589) | (4.045492) | (2.995456) | |
Interest Income | 12.43 | 11.22 | 20.14 | 18.9 | 16.24 | 11.47 | |
Income Tax Expense | 12.71 | 4.159858 | (0.0411) | 2.146222 | (2.0792) | (0.660587) | |
Net Income | |||||||
Net Income | 122.4 | 81.62 | 68.56 | 96.31 | 137.4 | 137.3 | |
Supplemental | |||||||
EBIT | 134.5 | 86.15 | 69.1 | 98.06 | 135.3 | - | |
EBITDA | 138.2 | 90.94 | 74.58 | 111.2 | 148.4 | - | |