
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | - | 388.3 | 389.6 | 390.2 | 571 | 613.6 | |
COGS | - | 59.76 | 66.42 | 79.31 | 128.7 | 143.9 | |
Gross Profit | - | 328.6 | 323.2 | 310.9 | 442.2 | 469.7 | |
Operating Expenses & Income | |||||||
Operating Income | (0.0338) | 68.55 | 22.98 | (14.35) | 58.47 | 35.51 | |
Total Operating Expenses | 0.0338 | 260 | 300.2 | 325.3 | 383.8 | 434.2 | |
R&D Expenses | - | 46.77 | 52.16 | 63.84 | 79.18 | 86.12 | |
Selling General & Admin Expenses | - | 76.96 | 95.96 | 122.6 | 175.5 | 235.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (0.122778) | (5.461931) | - | |
Interest Income | - | 1.414406 | - | - | - | - | |
Income Tax Expense | - | 32.21 | 16.14 | 13.82 | 20.83 | 23.2 | |
Net Income | |||||||
Net Income | (0.0338) | 50.08 | 6.069284 | (22.69) | 24.77 | (10.04) | |
Supplemental | |||||||
EBIT | - | 65.69 | 20.18 | (11.93) | 50.66 | - | |
EBITDA | (0.0338) | 69.19 | 24.85 | (5.258378) | 53.89 | 14.26 | |