
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 430 | 321.6 | 462.2 | 400.1 | 462.7 | 472.9 | |
COGS | 108.5 | 88.52 | 149.2 | 138.3 | 156.5 | 219.7 | |
Gross Profit | 321.6 | 233.1 | 313.1 | 261.8 | 462.7 | 469 | |
Operating Expenses & Income | |||||||
Operating Income | 194.7 | 104.5 | 148.4 | 111.5 | 150.6 | 148.1 | |
Total Operating Expenses | 126.9 | 128.6 | 164.6 | 150.3 | 312.2 | 141 | |
R&D Expenses | 63.52 | 43.73 | 57.65 | 50.61 | 45.12 | 64.54 | |
Selling General & Admin Expenses | 37.53 | 37.66 | 46.83 | 44.04 | 48.59 | 82.27 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.184697) | (0.334045) | (1.318536) | (1.308733) | (1.308051) | (0.96163) | |
Interest Income | 16.8 | 19.28 | 19.32 | 9.772871 | 4.212883 | 3.069603 | |
Income Tax Expense | 19.84 | 12.01 | 13.75 | 11.31 | 16.04 | 12.21 | |
Net Income | |||||||
Net Income | 177.8 | 93.83 | 136.3 | 102 | 136.6 | 165 | |
Supplemental | |||||||
EBIT | 197.6 | 106.2 | 151.3 | 114.6 | 152.7 | - | |
EBITDA | 207.5 | 122.1 | 170.3 | 134.7 | 172.8 | - | |