

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 365.4 | 476.2 | 531.9 | 544.3 | 649.3 | 772.2 | |
COGS | (7.255212) | (6.761) | 114.1 | (1.257949) | 324.1 | 35.01 | |
Gross Profit | 349.3 | 454.3 | 417.8 | 545.5 | 325.2 | 737.2 | |
Operating Expenses & Income | |||||||
Operating Income | 204.9 | 255.2 | 313 | 244.3 | 291.1 | 390.5 | |
Total Operating Expenses | 172.7 | 256.8 | 104.7 | 301.3 | 34.16 | 346.8 | |
R&D Expenses | 26.54 | 41.1 | 35.01 | 41.38 | 23.58 | - | |
Selling General & Admin Expenses | 6.774345 | 5.112 | 6.073 | 6.307043 | 12.41 | 41.87 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.26) | (5.429) | (4.994) | (4.875153) | (4.413345) | (4.733) | |
Interest Income | 5.14801 | 0.947 | 0.756 | - | - | 7.752 | |
Income Tax Expense | 37.04 | 50.79 | 64.35 | 72.88 | 40.53 | 57.74 | |
Net Income | |||||||
Net Income | 79.56 | 123.5 | 178.8 | 155.8 | 240 | 282.6 | |
Supplemental | |||||||
EBIT | 127.9 | 179.8 | 248.1 | 233.6 | 291.1 | 346.8 | |
EBITDA | 183.4 | 222.1 | 284.4 | 278.8 | 339.8 | 392.4 | |