

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 366 | 401.9 | 482.4 | 675 | 761.4 | 830.8 | |
COGS | 5.281 | 5.385 | 6.481 | 10.88 | 12.98 | 14.09 | |
Gross Profit | 360.7 | 396.5 | 475.9 | 664.2 | 748.4 | 816.7 | |
Operating Expenses & Income | |||||||
Operating Income | 124.5 | 112.6 | 107.3 | 137 | 44.8 | 6.405 | |
Total Operating Expenses | 236.2 | 283.8 | 368.6 | 527.2 | 703.6 | 810.3 | |
R&D Expenses | 113.9 | 131 | 184.4 | 246.9 | 254.9 | 253.9 | |
Selling General & Admin Expenses | 122.4 | 152.8 | 184.3 | 280.3 | 448.7 | 556.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.596) | (3.557) | - | - | - | - | |
Interest Income | 0.529 | 3.557 | 17.27 | 24.54 | 21.67 | 19.96 | |
Income Tax Expense | 12.49 | 14.77 | 18.42 | 20.28 | (33.19) | (35.26) | |
Net Income | |||||||
Net Income | 112.5 | 101.4 | 106.1 | 139.7 | 99.65 | 54.9 | |
Supplemental | |||||||
EBIT | 124.5 | 112.6 | 124.6 | 161.5 | 66.46 | 26.37 | |
EBITDA | 127.5 | 115.6 | 125.6 | 162.8 | 68.35 | 28.79 | |