
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 247.5 | 375.1 | 529 | 478.3 | 513.6 | 495.6 | |
COGS | 120.2 | 189.4 | 254.8 | 270.1 | 295.7 | 414.2 | |
Gross Profit | 127.3 | 185.8 | 274.2 | 208.2 | 513.6 | 519.5 | |
Operating Expenses & Income | |||||||
Operating Income | 54.55 | 62.63 | 126.2 | 46.07 | 62.01 | 50.04 | |
Total Operating Expenses | 72.75 | 123.2 | 147.9 | 162.1 | 451.6 | 74.37 | |
R&D Expenses | 46.94 | 76.72 | 82.33 | 78.93 | 76.79 | 112.3 | |
Selling General & Admin Expenses | 25.47 | 39.02 | 50.91 | 49.74 | 34.2 | 87.58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.109071) | (0.855323) | (1.185707) | (1.142574) | (0.435445) | (0.347316) | |
Interest Income | 3.320319 | 14.05 | 16.26 | 12.42 | 3.852855 | 2.056776 | |
Income Tax Expense | 3.197929 | 1.795985 | 9.193402 | (0.777402) | (1.4718) | 0.183174 | |
Net Income | |||||||
Net Income | 56.92 | 62.22 | 117.1 | 49.05 | 64.9 | 51.8 | |
Supplemental | |||||||
EBIT | 60.06 | 63.35 | 126.2 | 48.44 | 63.43 | - | |
EBITDA | 65.74 | 72.18 | 138.2 | 61.25 | 76.23 | - | |