
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 474.1 | 506 | 618.3 | 527 | 584 | 575.7 | |
COGS | 185.2 | 210.3 | 263.6 | 233.5 | 270.9 | 275.4 | |
Gross Profit | 288.9 | 295.8 | 354.7 | 293.6 | 313.2 | 300.2 | |
Operating Expenses & Income | |||||||
Operating Income | 87.23 | 112 | 171.4 | 68.79 | 81.47 | 86.18 | |
Total Operating Expenses | 201.7 | 183.7 | 183.3 | 224.8 | 502.6 | 370.3 | |
R&D Expenses | 49.69 | 45.87 | 48.06 | 55.46 | 60.43 | 57.07 | |
Selling General & Admin Expenses | 44.84 | 43.62 | 54.21 | 64.89 | 92.06 | 96.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.266919) | (0.624541) | (0.928377) | (0.860363) | (0.42889) | (0.481948) | |
Interest Income | 2.909372 | 5.394046 | 14.54 | 10.71 | 12.31 | 10.67 | |
Income Tax Expense | 6.986354 | 14.56 | 18.61 | 6.11884 | - | 6.277767 | |
Net Income | |||||||
Net Income | 80.21 | 97.36 | 147.6 | 57.26 | 87.05 | 74.37 | |
Supplemental | |||||||
EBIT | 87.46 | 112.5 | 167.2 | 64.24 | - | - | |
EBITDA | 111.6 | 136 | 194.5 | 87.03 | - | - | |