
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 289.6 | 394.7 | 406.6 | 496.1 | 551 | 551 |
COGS | 126 | 136.2 | 152.4 | 190.7 | 222.7 | 222.7 |
Gross Profit | 163.6 | 258.5 | 254.3 | 305.4 | 328.3 | 328.3 |
Operating Expenses & Income | ||||||
Operating Income | 17.75 | 66.19 | 54.92 | 80.03 | 83.81 | 83.81 |
Total Operating Expenses | 271.9 | 328.5 | 351.7 | 416 | 467.2 | 467.2 |
R&D Expenses | 60.83 | 75.67 | 86.79 | 93.41 | 90.42 | 90.42 |
Selling General & Admin Expenses | 85.05 | 116.7 | 112.6 | 131.9 | 154.1 | 154.1 |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.524) | (0.413) | (0.537) | (0.339) | (0.357) | (0.357) |
Interest Income | 0.096 | 1.155 | 8.503 | 6.76 | 8.509 | 8.509 |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 17.77 | 114.8 | 93.12 | 93.32 | 64.85 | 64.85 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |