
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 166.1 | 226.9 | 317.1 | 404.5 | 523.7 | 329.5 | |
COGS | 24.26 | 31.95 | 53.88 | 60.55 | 74.52 | 66.52 | |
Gross Profit | 141.8 | 194.9 | 263.2 | 344 | 449.2 | 263 | |
Operating Expenses & Income | |||||||
Operating Income | 83.87 | 114.5 | 157.8 | 196.4 | 280 | 80.42 | |
Total Operating Expenses | 82.23 | 112.4 | 159.2 | 208.1 | 243.8 | 249.1 | |
R&D Expenses | 40.51 | 55.75 | 80.2 | 109.5 | 122.6 | 136.2 | |
Selling General & Admin Expenses | 3.483078 | 8.796386 | 12 | 11.7 | 12.58 | 66.77 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.380071) | (0.420851) | (0.466633) | (0.982037) | (0.779921) | (0.61757) | |
Interest Income | 0.0381 | 0.102087 | 12.62 | 13.75 | 3.668797 | 0.89503 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 82.61 | 116.6 | 165.4 | 222.2 | 303.4 | 99.32 | |
Supplemental | |||||||
EBIT | - | 117 | 165.9 | 223.2 | 303 | 98.76 | |
EBITDA | - | 130.3 | 181.3 | 246.1 | 326.9 | 98.76 | |