

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 250.8 | 369.5 | 531.1 | 748 | 1,037.6 | 1,145 | |
COGS | 69.19 | 103.4 | 147.2 | 209.2 | 293.9 | 316.7 | |
Gross Profit | 250.8 | 266.1 | 383.9 | 538.8 | 743.7 | 828.3 | |
Operating Expenses & Income | |||||||
Operating Income | 60.01 | (64.56) | (12.92) | 63.57 | 141.2 | 162.3 | |
Total Operating Expenses | 241.6 | 330.6 | 396.9 | 475.3 | 602.5 | 666 | |
R&D Expenses | 103.8 | 148.9 | 192.7 | 232.9 | 303 | 334.9 | |
Selling General & Admin Expenses | 78.59 | 117.8 | 132.1 | 156 | 181.9 | 189.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.049) | (7.235) | - | - | - | - | |
Interest Income | 0.019 | 7.235 | 26.08 | 42.7 | 45.23 | 47.03 | |
Income Tax Expense | 0.177 | 0.938 | 1.71 | 13.73 | (231.7) | (208.9) | |
Net Income | |||||||
Net Income | (60.13) | (59.57) | 16.07 | 88.57 | 414.1 | 410.8 | |
Supplemental | |||||||
EBIT | 0.051 | (58.64) | 17.78 | 102.3 | 182.4 | 190.9 | |
EBITDA | 2.777 | (53.77) | 24.87 | 113.2 | 196.8 | 206.7 | |