

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 694 | 655 | 671.6 | 714.4 | 812.3 | 827.8 | |
COGS | 209 | 217.8 | 248.5 | 225.2 | 245.3 | 248.1 | |
Gross Profit | 485 | 437.2 | 423.2 | 489.2 | 567 | 579.6 | |
Operating Expenses & Income | |||||||
Operating Income | 198.5 | 164.4 | 173.9 | 221.2 | 185.5 | 197.1 | |
Total Operating Expenses | 286.5 | 272.7 | 249.3 | 268 | 626.8 | 514.8 | |
R&D Expenses | 39.72 | 44.3 | 47.14 | 47.08 | 44.44 | 49.6 | |
Selling General & Admin Expenses | 79.71 | 88.92 | 94.35 | 126.1 | 194.5 | 183 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.405149) | (9.244471) | (15.33) | (11.16) | (3.83139) | (2.726522) | |
Interest Income | 1.33947 | 2.398074 | 8.984547 | 3.043495 | 0.233975 | 0.15093 | |
Income Tax Expense | 26.27 | 2.659072 | 12.01 | 17.35 | - | 12.8 | |
Net Income | |||||||
Net Income | 170.8 | 161.6 | 162.9 | 200.7 | 195.1 | 193.6 | |
Supplemental | |||||||
EBIT | 202.9 | 173.1 | 189.4 | 229.3 | - | - | |
EBITDA | 257.6 | 234.6 | 266.7 | 323.9 | - | - | |