
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 343.6 | 481.1 | 505.5 | 444.2 | 547 | 603.7 | |
COGS | 149.9 | 232.6 | 263.3 | 192.5 | 248.5 | 283.6 | |
Gross Profit | 193.7 | 248.5 | 242.2 | 251.7 | 298.5 | 320.1 | |
Operating Expenses & Income | |||||||
Operating Income | 66.21 | 99.17 | 79.59 | 43.92 | 64.73 | 101.8 | |
Total Operating Expenses | 161.6 | 161.9 | 188.5 | 400.3 | 482.2 | 501.9 | |
R&D Expenses | 91.35 | 81.78 | 101.6 | 115.6 | 125.4 | 119.5 | |
Selling General & Admin Expenses | 46.62 | 49.61 | 48.98 | 91.48 | 108.4 | 98.88 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.597) | (0.568) | (0.819) | (0.481) | (0.251) | (0.438) | |
Interest Income | 5.545 | 8.324 | 16.51 | 20.45 | 20.5 | 20.44 | |
Income Tax Expense | 19.57 | 19.68 | 17.82 | - | - | - | |
Net Income | |||||||
Net Income | 46.04 | 78.93 | 60.95 | 82.16 | 85.05 | 109.7 | |
Supplemental | |||||||
EBIT | 66.21 | 99.17 | 79.59 | - | - | - | |
EBITDA | 98.06 | 131.7 | 117.8 | - | - | - | |