

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,118.6 | 1,363.4 | 1,387.7 | 1,509.3 | 1,631.2 | 1,654.9 | |
COGS | 646.8 | 785 | 762.6 | 846.5 | 901.4 | 925.2 | |
Gross Profit | 471.8 | 578.4 | 625.1 | 662.9 | 729.7 | 729.6 | |
Operating Expenses & Income | |||||||
Operating Income | 142.7 | 206.7 | 238.8 | 265.5 | 304.6 | 289.6 | |
Total Operating Expenses | 329 | 371.7 | 386.3 | 397.4 | 1,326.6 | 1,112.2 | |
R&D Expenses | 55.03 | 82.07 | 94.92 | 111.1 | 115.7 | 117.7 | |
Selling General & Admin Expenses | 112.3 | 129.2 | 129.4 | 124.7 | 95.58 | 230.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.310612) | (8.30632) | (9.611407) | (12.85) | (18.19) | (18.2) | |
Interest Income | 1.37694 | 3.477274 | 3.670076 | 5.631836 | 6.565594 | 2.770799 | |
Income Tax Expense | 25.55 | 27.9 | 32.7 | 34.57 | - | 12.61 | |
Net Income | |||||||
Net Income | 106.1 | 166.6 | 192.5 | 219.4 | 76.33 | 57.25 | |
Supplemental | |||||||
EBIT | 148.7 | 213.5 | 246.4 | 275.9 | - | - | |
EBITDA | 198 | 269.8 | 309.6 | 338.3 | - | - | |