

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 951.4 | 1,655 | 914.2 | 894.4 | 939 | 974.3 | |
COGS | 294 | 997.5 | 262.8 | 155.4 | 103.4 | 87.15 | |
Gross Profit | 657.4 | 657.6 | 651.5 | 738.9 | 835.5 | 887.2 | |
Operating Expenses & Income | |||||||
Operating Income | 148.3 | 108.5 | 32.63 | 13.41 | 194.4 | 246.1 | |
Total Operating Expenses | 509.1 | 549.1 | 618.8 | 725.5 | 641.1 | 641.4 | |
R&D Expenses | 106.4 | 123.8 | 146.2 | 144.4 | 155.7 | 160.9 | |
Selling General & Admin Expenses | 97.68 | 73.12 | 152.8 | 112.1 | 101.4 | 102.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.037) | (3.845) | - | - | - | - | |
Interest Income | 0.12 | 3.845 | 15.68 | 12.19 | 9.151 | 6.546 | |
Income Tax Expense | 38.99 | 32.41 | 29.63 | 3.685 | 42.96 | 51.6 | |
Net Income | |||||||
Net Income | 109.2 | 193.8 | 31.1 | 20.97 | 155.9 | 175.9 | |
Supplemental | |||||||
EBIT | 149.4 | 111.4 | 51.69 | 147.9 | 202.8 | 231.5 | |
EBITDA | 200 | 167.8 | 100.2 | 173.3 | 235.1 | 277.6 | |