
| 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 216.7 | 308.9 | 365 | 371 |
COGS | 22.9 | 30.96 | 282.7 | 270.2 |
Gross Profit | 193.8 | 277.9 | 82.32 | 100.7 |
Operating Expenses & Income | ||||
Operating Income | 81.58 | 121.5 | (111.2) | (129.3) |
Total Operating Expenses | 112.2 | 156.4 | 193.5 | 230 |
R&D Expenses | 57.56 | 64.52 | 212.4 | 225.9 |
Selling General & Admin Expenses | 27.26 | 33.38 | 200.9 | 201.1 |
Earnings from Continuing Operations | ||||
Interest Expense | (2) | (2.81) | (0.891) | (1.076) |
Interest Income | - | - | - | - |
Income Tax Expense | 1.623 | (55.22) | (59.18) | (62.75) |
Net Income | ||||
Net Income | 76.97 | 194.4 | (42.07) | (55.18) |
Supplemental | ||||
EBIT | 80.59 | 142 | (100.4) | (117.1) |
EBITDA | 86.63 | 148.3 | (92.96) | (110.1) |