

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 140.8 | 214.2 | 398.2 | 491.7 | 589 | 597 | |
COGS | 21.88 | 34.39 | 51.97 | 68.84 | 87.25 | 105.5 | |
Gross Profit | 118.9 | 179.8 | 346.2 | 422.9 | 501.7 | 491.4 | |
Operating Expenses & Income | |||||||
Operating Income | 52.38 | 101.8 | 86.81 | 195.1 | 257.8 | 267.6 | |
Total Operating Expenses | 66.56 | 77.97 | 259.4 | 227.8 | 244 | 223.8 | |
R&D Expenses | 16.94 | 19.79 | 93.15 | 12.65 | 12.71 | 11.48 | |
Selling General & Admin Expenses | 23.48 | 28.71 | 47.02 | 167.7 | 71.51 | 156 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.474) | (4.12) | - | - | - | - | |
Interest Income | - | - | - | - | - | 19.05 | |
Income Tax Expense | 13.19 | 21.64 | 23.1 | 52.37 | 69.19 | 75.14 | |
Net Income | |||||||
Net Income | 39.48 | 83.08 | 71.41 | 163.9 | 214.3 | 221.3 | |
Supplemental | |||||||
EBIT | 52.38 | 101.8 | 94.51 | 216.3 | 283.5 | 296.5 | |
EBITDA | 52.58 | 103.1 | 127.4 | 254 | 321.4 | 334.7 | |