

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 800.7 | 802.5 | 841.8 | 877.7 | 1,000.1 | 1,036.5 | |
COGS | 467 | 466.5 | 498 | 525.3 | 566 | 580.2 | |
Gross Profit | 333.8 | 336 | 343.8 | 352.4 | 434.1 | 456.3 | |
Operating Expenses & Income | |||||||
Operating Income | 139.7 | 177.8 | 101.5 | 110.3 | 179.3 | 190.4 | |
Total Operating Expenses | 210.1 | 231.2 | 242.3 | 237.3 | 254.8 | 265.9 | |
R&D Expenses | 92.01 | 106 | 106.4 | 95.94 | 110.3 | 84.8 | |
Selling General & Admin Expenses | 58.82 | 62.44 | 67.23 | 69.72 | - | 60.23 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.691) | (0.435) | (0.678) | (0.569) | (1.030999) | (0.637) | |
Interest Income | 3.742 | 5.881 | 17.22 | 19.69 | - | 6.101 | |
Income Tax Expense | 23.88 | 28.9 | 22.66 | 33.12 | 31.91 | 41.19 | |
Net Income | |||||||
Net Income | 114.5 | 143.4 | 173 | 157.4 | 171.7 | 228.9 | |
Supplemental | |||||||
EBIT | 139.7 | 177.8 | 177.8 | 170 | 179.3 | - | |
EBITDA | 159.6 | 197.8 | 197.1 | 190.2 | 202.7 | 233.4 | |