

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 848.6 | 842.4 | 547.7 | 677 | 1,075.5 | 1,285.9 | |
COGS | 117.6 | 188 | 39.6 | 48.13 | 51.54 | 59.65 | |
Gross Profit | 731 | 654.5 | 508.1 | 628.8 | 1,024 | 1,226.2 | |
Operating Expenses & Income | |||||||
Operating Income | 140.9 | (113.9) | (240) | (128.4) | 54.33 | 61.68 | |
Total Operating Expenses | 707.7 | 956.3 | 748.1 | 757.2 | 969.7 | 1,164.6 | |
R&D Expenses | 134 | 237.2 | 280.1 | 253.7 | 257.6 | 304.9 | |
Selling General & Admin Expenses | 240.3 | 373.3 | 362.8 | 388.9 | 442.1 | 503.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.274) | (10.84) | (39.6) | (48.13) | (51.54) | (59.65) | |
Interest Income | 50.59 | 105.6 | 156.2 | 186.4 | 204.2 | 231.2 | |
Income Tax Expense | (1.712) | (0.409) | 0.107 | 0.185 | 0.728 | 1.348 | |
Net Income | |||||||
Net Income | 135.4 | (108.7) | (240.1) | (128.6) | 53.6 | 60.33 | |
Supplemental | |||||||
EBIT | 140.9 | (113.9) | (240) | (128.4) | 54.33 | 61.68 | |
EBITDA | 148.4 | (100.3) | (215.1) | (107.8) | 79.16 | 87.26 | |