
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 446.3 | 705.8 | 586.9 | 782.5 | 924.7 | 988.9 | |
COGS | 75.02 | 154.9 | 142.3 | 249.8 | 265.3 | 387.4 | |
Gross Profit | 371.3 | 551 | 444.6 | 532.6 | 924.7 | 975 | |
Operating Expenses & Income | |||||||
Operating Income | 212.9 | 306.2 | 65.2 | 95.56 | 180.1 | 242.7 | |
Total Operating Expenses | 158.4 | 244.8 | 379.4 | 437.1 | 744.6 | 797.5 | |
R&D Expenses | 66.1 | 117.1 | 161.6 | 177.2 | 196.9 | 289.6 | |
Selling General & Admin Expenses | 47.54 | 95.5 | 118.2 | 91.99 | 101.4 | 224.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.288524) | (0.369916) | (2.41054) | (5.580571) | (0.761549) | (3.156734) | |
Interest Income | 6.401393 | 3.676202 | 4.162181 | 3.346347 | 2.497622 | 1.59686 | |
Income Tax Expense | 25.5 | 30.33 | 6.953948 | 11.71 | 41.45 | 39.22 | |
Net Income | |||||||
Net Income | 188.1 | 275.1 | 68.57 | 82.84 | 136 | 174.9 | |
Supplemental | |||||||
EBIT | 214.1 | 307.2 | 67.77 | 100.2 | 177.5 | - | |
EBITDA | 235.5 | 337.7 | 111 | 162.9 | 240.1 | - | |