
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 257 | 367.1 | 378.2 | 502.2 | 531 | 527.5 | |
COGS | 82.79 | 118.3 | 130.7 | 169.2 | 180.3 | 179 | |
Gross Profit | 174.2 | 248.8 | 247.5 | 333 | 350.7 | 348.5 | |
Operating Expenses & Income | |||||||
Operating Income | 85.88 | 136.2 | 99.93 | 145.2 | 168.8 | 162.8 | |
Total Operating Expenses | 88.37 | 112.6 | 147.6 | 187.8 | 362.2 | 273.6 | |
R&D Expenses | 27.1 | 34.62 | 41.08 | 61.37 | 62.95 | 63.42 | |
Selling General & Admin Expenses | 34.68 | 41.89 | 45.01 | 50.39 | 39.69 | 120.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.02) | (0.0257) | (0.0604) | (0.419081) | (0.299637) | (0.30303) | |
Interest Income | 0.423099 | 0.418044 | 0.30425 | 0.165425 | 0.13448 | 0.136544 | |
Income Tax Expense | 5.701474 | 14.23 | 11.73 | 23.44 | - | 19.92 | |
Net Income | |||||||
Net Income | 80.02 | 121.8 | 87.75 | 121.9 | 136.9 | 135.3 | |
Supplemental | |||||||
EBIT | 85.75 | 136 | 99.54 | 144.9 | - | - | |
EBITDA | 94.38 | 144.9 | 108.9 | 154.1 | - | - | |