
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 432.1 | 526.8 | 583.3 | 680.3 | 804.1 | 825.9 | |
COGS | 172.6 | 241.6 | 276.4 | 332.3 | 370.1 | 382.2 | |
Gross Profit | 259.5 | 285.2 | 306.9 | 348 | 434 | 443.7 | |
Operating Expenses & Income | |||||||
Operating Income | 174.8 | 201.3 | 216.5 | 249.8 | 302.6 | 316.7 | |
Total Operating Expenses | 84.68 | 83.9 | 90.4 | 98.17 | 501.6 | 321.4 | |
R&D Expenses | 32.08 | 33.41 | 36.81 | 37.47 | 40.93 | 43.36 | |
Selling General & Admin Expenses | 47.22 | 55.88 | 66.6 | 68.24 | 28.55 | 103.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.153242) | (0.238664) | (0.717371) | (1.773036) | (1.883628) | (2.106103) | |
Interest Income | 1.843199 | 2.718647 | 13.53 | 11.83 | 11.49 | 7.729118 | |
Income Tax Expense | 24.9 | 35.14 | 30.5 | 30.42 | - | 20.91 | |
Net Income | |||||||
Net Income | 140.8 | 155.8 | 184.4 | 211.6 | 266.9 | 266.2 | |
Supplemental | |||||||
EBIT | 174.9 | 201.5 | 217.3 | 251.6 | - | - | |
EBITDA | 205.7 | 242.3 | 265.8 | 300.8 | - | - | |