

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 135.5 | 124.9 | 161.5 | 212.9 | 261.3 | 474.4 | |
COGS | 0.67411 | 32.53 | 0.301 | 0.309 | 50.47 | 73.98 | |
Gross Profit | 134.7 | 92.36 | 161.2 | 212.6 | 210.9 | 400.4 | |
Operating Expenses & Income | |||||||
Operating Income | 94.13 | 86.2 | 114.8 | 157.6 | 195.8 | 354.9 | |
Total Operating Expenses | 44.38 | 40.48 | 46.36 | 54.98 | 15.01 | 45.53 | |
R&D Expenses | 9.427399 | 7.091 | 7.663 | 6.243 | - | 6.243 | |
Selling General & Admin Expenses | 22.33 | 24.07 | 30.38 | 36.28 | 45.99 | 4.047 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.940855 | 2.431 | 4.832 | 7.558 | 9.063 | - | |
Income Tax Expense | 27.02 | 25.48 | 33.7 | 48.09 | 112 | 160.2 | |
Net Income | |||||||
Net Income | 64.43 | 60.65 | 82.79 | 115.2 | 265 | 380.4 | |
Supplemental | |||||||
EBIT | 90.35 | 83.76 | 112.2 | 157.6 | 195.8 | 356 | |
EBITDA | 101 | 91.69 | 120.5 | 165.3 | 203.9 | 371 | |