
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 328.3 | 454.8 | 461.1 | 556.6 | 707.6 | 707.6 | |
COGS | 70.39 | 107.6 | 103.4 | 110.1 | 144.4 | 144.4 | |
Gross Profit | 257.9 | 347.2 | 357.7 | 446.5 | 563.2 | 563.2 | |
Operating Expenses & Income | |||||||
Operating Income | 29.95 | 80.05 | 91.5 | 179 | 260.2 | 260.3 | |
Total Operating Expenses | 298.4 | 374.7 | 369.6 | 377.6 | 447.4 | 447.4 | |
R&D Expenses | 135.7 | 158.8 | 156.8 | 162.9 | 187.7 | 187.7 | |
Selling General & Admin Expenses | 91.06 | 106.7 | 108.1 | 104.1 | 115.3 | 115.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.71) | (1.874) | (1.49) | (1.416) | (1.373) | (1.373) | |
Interest Income | 9.711 | 7.771 | 11.33 | 18.45 | 23.11 | 23.11 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 18.33 | (14.31) | 333.9 | 179.8 | 230.5 | 230.5 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 35.22 | (4.277) | - | - | - | - | |