

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 743.3 | 812.6 | 905.3 | 980.5 | 1,202.5 | 1,420.8 | |
COGS | 353.7 | 435.4 | 447.1 | 397.1 | 450.4 | 511.3 | |
Gross Profit | 389.6 | 377.2 | 458.2 | 583.4 | 752.1 | 909.5 | |
Operating Expenses & Income | |||||||
Operating Income | (105.6) | (199.4) | (149.5) | (52.57) | 41.07 | 117.6 | |
Total Operating Expenses | 495.1 | 576.6 | 607.7 | 635.9 | 711 | 792.3 | |
R&D Expenses | 201.5 | 229.2 | 249.7 | 269.4 | 296.2 | 333.6 | |
Selling General & Admin Expenses | 143.2 | 164.8 | 169.7 | 167.5 | 184.5 | 199.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.71) | (19.45) | (6.716) | (6.738) | (13.21) | (13.26) | |
Interest Income | 7.395 | 6.277 | 24.39 | 43.48 | 56.63 | 51.94 | |
Income Tax Expense | (37.77) | (49.28) | (22.24) | (20.73) | (20.41) | (0.041) | |
Net Income | |||||||
Net Income | (66.51) | (180.4) | (111.9) | (6.103) | 69.8 | 159.8 | |
Supplemental | |||||||
EBIT | (85.57) | (210.3) | (127.4) | (20.1) | 62.61 | 173.1 | |
EBITDA | (48.62) | (176.7) | (102.5) | 2.209 | 86.36 | 208.4 | |