
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 360.3 | 430.4 | 511.1 | 480.7 | 392 | 436.5 | |
COGS | 155 | 172.4 | 202.2 | 182.7 | 149.2 | 161.6 | |
Gross Profit | 205.3 | 258 | 308.9 | 298 | 242.8 | 275 | |
Operating Expenses & Income | |||||||
Operating Income | 113.2 | 150.8 | 167.7 | 149.2 | 156.8 | 128.5 | |
Total Operating Expenses | 92.18 | 107.1 | 141.1 | 148.7 | 235.2 | 235.3 | |
R&D Expenses | 46.65 | 48.79 | 55.74 | 47.79 | 41.18 | 40.32 | |
Selling General & Admin Expenses | 36.87 | 42.45 | 47.75 | 42.35 | 8.297609 | 61.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.010494) | (3.505472) | (1.70092) | (7.33794) | (6.676581) | (6.126531) | |
Interest Income | 0.709085 | 1.066608 | 1.686936 | 2.858267 | 1.375144 | 0.793993 | |
Income Tax Expense | 16.14 | 19.39 | 26.61 | 19.9 | - | 2.787931 | |
Net Income | |||||||
Net Income | 97.03 | 131.5 | 139.2 | 120.3 | 81.49 | 110.8 | |
Supplemental | |||||||
EBIT | 117.2 | 154.4 | 172.4 | 156.1 | - | - | |
EBITDA | 127.5 | 165.2 | 183.3 | 167.2 | - | - | |