

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 608 | 563 | 357 | 483 | 533 | 745 | |
COGS | 163 | 177 | 104 | 133 | 142 | 204 | |
Gross Profit | 445 | 386 | 253 | 350 | 391 | 541 | |
Operating Expenses & Income | |||||||
Operating Income | 326 | 229 | 70 | 174 | 156 | 277 | |
Total Operating Expenses | 119 | 157 | 183 | 176 | 235 | 264 | |
R&D Expenses | 24 | 26 | 35 | 39 | 41 | 56 | |
Selling General & Admin Expenses | 48 | 57 | 59 | 60 | 104 | 87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1) | (1) | (1) | (1) | (1) | (22) | |
Interest Income | 2 | 4 | 2 | 6 | 2 | 1 | |
Income Tax Expense | 73 | 48 | 20 | 42 | 38 | 53 | |
Net Income | |||||||
Net Income | 255 | 175 | 64 | 141 | 120 | 171 | |
Supplemental | |||||||
EBIT | 328 | 225 | 70 | 190 | 156 | 276 | |
EBITDA | 340 | 242 | 88 | 209 | 175 | 295 | |