

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 484.1 | 517.2 | 726.4 | 957.8 | 1,071.5 | 1,138.6 | |
COGS | 19.14 | 10.17 | 45.73 | 81.84 | 89 | 101 | |
Gross Profit | 465 | 507.1 | 680.7 | 876 | 982.5 | 1,037.7 | |
Operating Expenses & Income | |||||||
Operating Income | (170.4) | (223.6) | (73.38) | 230.8 | 104.8 | 86.37 | |
Total Operating Expenses | 635.4 | 730.7 | 754.1 | 645.2 | 877.7 | 951.3 | |
R&D Expenses | 239.4 | 361.6 | 351.6 | 303.2 | 328.8 | 331 | |
Selling General & Admin Expenses | 396 | 369.1 | 393.1 | 488.4 | 548.9 | 620.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.264) | (6.61) | - | - | - | - | |
Interest Income | 0.591 | 6.61 | 17.23 | 25.46 | 31.72 | 32.62 | |
Income Tax Expense | 0.351 | 2.531 | 10.25 | 31.62 | (252.1) | (259.1) | |
Net Income | |||||||
Net Income | (167.9) | (216) | (61.29) | 226.5 | 391 | 380.5 | |
Supplemental | |||||||
EBIT | (170.4) | (223.6) | (51.04) | 84.28 | 138.9 | 104.1 | |
EBITDA | (167.1) | (221.6) | (45.48) | 100.2 | 150.7 | 116.1 | |