

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 413.5 | 387.5 | 441.3 | 465.7 | 545.9 | - | |
COGS | 191 | 171.6 | 177.9 | 190.3 | 251.7 | - | |
Gross Profit | 222.5 | 215.9 | 263.3 | 275.4 | 294.2 | - | |
Operating Expenses & Income | |||||||
Operating Income | 59.44 | 56.99 | 50.58 | 67.96 | 86.31 | - | |
Total Operating Expenses | 354 | 330.5 | 390.7 | 397.7 | 459.6 | - | |
R&D Expenses | 95.91 | 109.1 | 125.7 | 113.5 | 108.6 | 83.23 | |
Selling General & Admin Expenses | 47.29 | 37.39 | 30.41 | 26.44 | 27.26 | 101.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.320813) | (0.485625) | (0.584805) | (0.521373) | (1.842117) | (2.216203) | |
Interest Income | 0.552826 | 0.262687 | 0.180165 | 0.260522 | 0.142338 | 0.0408 | |
Income Tax Expense | 5.45959 | - | - | - | - | - | |
Net Income | |||||||
Net Income | 59.11 | 50.6 | 39.53 | 95.42 | 87.81 | - | |
Supplemental | |||||||
EBIT | 55.67 | 46.07 | - | - | - | - | |
EBITDA | 72.13 | 59.92 | - | - | - | - | |