
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 438.8 | 627.5 | 758.4 | 933.8 | 1,017.5 | 1,030.1 | |
COGS | 193.4 | 213 | 273.6 | 273.8 | 296.2 | 282.9 | |
Gross Profit | 245.5 | 414.6 | 484.8 | 660 | 721.3 | 747.2 | |
Operating Expenses & Income | |||||||
Operating Income | 397.4 | 264.6 | 623.2 | 465.6 | 438.9 | 461.3 | |
Total Operating Expenses | 129.3 | 130.8 | 147 | 468.2 | 578.6 | 568.8 | |
R&D Expenses | 84.14 | 90.69 | 99.11 | 147.2 | 238.2 | 237 | |
Selling General & Admin Expenses | 32.72 | 28 | 32.54 | 47.18 | 44.23 | 48.83 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.618) | (0.51) | (0.201) | (0.125) | (0.917) | (0.87) | |
Interest Income | 2.877 | 9.875 | 14.18 | 10.89 | 27.97 | 32.03 | |
Income Tax Expense | 27.22 | 63.39 | 83.62 | - | - | - | |
Net Income | |||||||
Net Income | 369.6 | 200.7 | 539.4 | 367.3 | 429.4 | 473 | |
Supplemental | |||||||
EBIT | 397.4 | 264.6 | 623.2 | - | - | - | |
EBITDA | 433.3 | 300.2 | 655.5 | - | - | - | |