

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,337.6 | 415.3 | 597.5 | 822.4 | 810.1 | 942.5 | |
COGS | 634.2 | 118.3 | 152.4 | 206 | 278 | 328.1 | |
Gross Profit | 1,703.3 | 297 | 445.1 | 616.4 | 532.2 | 614.4 | |
Operating Expenses & Income | |||||||
Operating Income | (167.3) | 6.409 | 4.187 | 88.35 | 92.78 | 115.1 | |
Total Operating Expenses | 1,872.9 | 292.5 | 440.9 | 528.1 | 439.4 | 499.4 | |
R&D Expenses | 488.9 | 69.34 | 135.9 | 148.3 | 100.4 | 118.6 | |
Selling General & Admin Expenses | 503.8 | 70.98 | 76.94 | 95.79 | 78.14 | 159.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.496917) | (0.605) | (1.19) | (61.78) | (44.26) | - | |
Interest Income | - | 2.123 | 8.85 | 17.16 | 7.877 | - | |
Income Tax Expense | (13.45) | 3.887 | 2.701 | 27.77 | 13.36 | 26.9 | |
Net Income | |||||||
Net Income | 73.75 | 18.43 | 91.82 | 172.2 | 25.1 | 126.2 | |
Supplemental | |||||||
EBIT | 62.79 | 22.92 | 4.187 | 201.2 | 82.72 | 119.1 | |
EBITDA | 354.6 | 65.09 | 80.54 | 288.9 | 152.8 | 198.4 | |