
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 512 | 604.4 | 622.1 | 680.7 | 811.6 | 837.4 | |
COGS | 250.9 | 230.4 | 198 | 197.3 | 247.8 | 252 | |
Gross Profit | 261 | 374 | 424.1 | 483.3 | 563.7 | 585.4 | |
Operating Expenses & Income | |||||||
Operating Income | 100.7 | 170.6 | 149.8 | 194.4 | 261 | 254.8 | |
Total Operating Expenses | 168.1 | 240.7 | 274.2 | 288.9 | 302.7 | 327.7 | |
R&D Expenses | 75.68 | 99.63 | 68.59 | 111.8 | 126.1 | 102.4 | |
Selling General & Admin Expenses | 52.84 | 63.01 | 72.57 | 82.18 | 183.9 | 90.99 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.196) | (0.068) | - | - | (0.043) | (0.104) | |
Interest Income | 0.481 | 3.181 | 12.31 | 9.713 | 9.974 | 7.954 | |
Income Tax Expense | 9.799 | 26.38 | 27.31 | 35.38 | 39.58 | 33.73 | |
Net Income | |||||||
Net Income | 87.67 | 139.4 | 165.8 | 190.2 | 265.3 | 291.2 | |
Supplemental | |||||||
EBIT | 97.66 | 165.8 | 149.5 | 194.4 | 261 | - | |
EBITDA | 130.5 | 195.4 | 177.1 | 221.4 | 293.2 | 295 | |