
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 345.9 | 383.4 | 450.9 | 543.6 | 737.6 | 763 | |
COGS | 170.2 | 164.4 | 226.1 | 257.2 | 353.6 | 348.8 | |
Gross Profit | 175.6 | 219 | 224.8 | 286.5 | 383.9 | 414.2 | |
Operating Expenses & Income | |||||||
Operating Income | 39.91 | 45.56 | 58.18 | 70.84 | 97.71 | 105.6 | |
Total Operating Expenses | 135.7 | 173.4 | 166.6 | 215.6 | 286.2 | 345.2 | |
R&D Expenses | 59.43 | 61.93 | 72.09 | 75.36 | 87.89 | 95.65 | |
Selling General & Admin Expenses | 24.94 | 29.11 | 33.49 | 44.29 | 39.81 | 120 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0945) | (0.0606) | (0.0797) | (1.021828) | (0.232941) | (0.223341) | |
Interest Income | 6.500435 | 6.770348 | 8.10622 | 3.878451 | 3.878451 | 5.401741 | |
Income Tax Expense | (1.585781) | (1.4666) | 1.511682 | (0.336382) | 6.800675 | 3.112803 | |
Net Income | |||||||
Net Income | 43.71 | 48.82 | 61.21 | 73.87 | 95.81 | 78.5 | |
Supplemental | |||||||
EBIT | 42.22 | 47.41 | 62.8 | 77.08 | 97.71 | - | |
EBITDA | 50.25 | 55.52 | 71.29 | 85.24 | 118.2 | - | |