

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 241.5 | 196.2 | 131.3 | 167.1 | 268.1 | 290.5 | |
COGS | 62.18 | 52.83 | 35.05 | 11.07 | 6.5875 | 4.1205 | |
Gross Profit | 179.4 | 143.4 | 96.27 | 156.1 | 261.5 | 289.6 | |
Operating Expenses & Income | |||||||
Operating Income | 103.9 | 3.037 | 11.94 | (22.61) | 47.2 | 100.9 | |
Total Operating Expenses | 75.52 | 140.4 | 84.32 | 178.7 | 214.3 | 188.7 | |
R&D Expenses | 32.1 | 36.08 | 24.54 | 21.43 | 81.18 | 41.35 | |
Selling General & Admin Expenses | 46.79 | 70.06 | 52.79 | 78.65 | 92.45 | 103.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.62) | (1.799) | (0.656) | (3.037) | (4.715) | (6.19) | |
Interest Income | 0.886 | 2.046 | 7.041 | 8.055 | 13.66 | 24.22 | |
Income Tax Expense | (4.148) | 41.23 | 9.841 | 6.55 | 34.51 | 40.74 | |
Net Income | |||||||
Net Income | 57.14 | (33.36) | 52.15 | (4.032) | 124.5 | 197.2 | |
Supplemental | |||||||
EBIT | 91.82 | 37.81 | 64.32 | 5.555 | 159 | 239.7 | |
EBITDA | 142.8 | 81.2 | 100.8 | 40.79 | 192.7 | 273.7 | |