

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 411.2 | 489.7 | 554.5 | 607.6 | 669.1 | 703 | |
COGS | 89.44 | 102.8 | 107.5 | 111.5 | 114.8 | 117.2 | |
Gross Profit | 321.7 | 386.9 | 447 | 496.1 | 554.4 | 585.8 | |
Operating Expenses & Income | |||||||
Operating Income | 87.68 | 130.5 | 163.1 | 187.2 | 222 | 241.6 | |
Total Operating Expenses | 323.5 | 359.2 | 391.4 | 420.4 | 447.2 | 461.4 | |
R&D Expenses | 81.29 | 101.2 | 110.5 | 111.9 | 117.3 | 117.6 | |
Selling General & Admin Expenses | 152.8 | 155.2 | 173.4 | 197 | 215.1 | 226.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.009) | (0.004) | - | - | - | - | |
Interest Income | 2.287 | 5.191 | 16.91 | 25.78 | 25.25 | 25.03 | |
Income Tax Expense | 18.44 | 25.71 | - | - | - | - | |
Net Income | |||||||
Net Income | 70.96 | 108 | 151.6 | 173.7 | 198.3 | 206.5 | |
Supplemental | |||||||
EBIT | 115 | 130.5 | - | - | - | - | |
EBITDA | 125.3 | 168.3 | - | - | - | - | |