

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 413.8 | 410.6 | 442.7 | 351.4 | 296.2 | 389.3 | |
COGS | 70.41 | 1.418 | 6.148 | 7.552 | 1.881 | - | |
Gross Profit | 343.3 | 409.2 | 436.6 | 343.9 | 296.2 | 388.4 | |
Operating Expenses & Income | |||||||
Operating Income | 232.3 | 250.3 | (945.4) | 93.12 | 118.8 | 236.1 | |
Total Operating Expenses | 111.1 | 158.8 | 1,382 | 250.7 | 177.4 | 152.3 | |
R&D Expenses | 70.41 | 44.27 | 116.1 | 111.4 | 95.14 | 87.77 | |
Selling General & Admin Expenses | 111.1 | 116 | 148 | 144.3 | 82.26 | 64.55 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.15) | (7.598) | (21.63) | (33.03) | (32.75) | (32.66) | |
Interest Income | 0.726 | 9.501 | 23.22 | 4.468 | 4.076 | 5.672 | |
Income Tax Expense | (327.8) | 77.36 | 83.49 | 64.32 | 46.01 | 77.51 | |
Net Income | |||||||
Net Income | 528.4 | 175.1 | (1,002.2) | 0.88 | 24.02 | 129.9 | |
Supplemental | |||||||
EBIT | 232.2 | 260 | 195.8 | 95.72 | 102.8 | 240 | |
EBITDA | 233.7 | 261.4 | 197.4 | 97.73 | 104.7 | 241.9 | |