
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 425.4 | 462.3 | 511.5 | 794.7 | 1,086.7 | 1,070.2 | |
COGS | 165 | 185.7 | 211.3 | 353.5 | 455.2 | 696.6 | |
Gross Profit | 260.4 | 276.5 | 300.2 | 441.2 | 1,086.7 | 1,087.2 | |
Operating Expenses & Income | |||||||
Operating Income | 199 | 214.5 | 226.4 | 322.9 | 466.5 | 462 | |
Total Operating Expenses | 61.47 | 62.07 | 73.89 | 118.3 | 620.2 | 15.8 | |
R&D Expenses | 30.49 | 32.27 | 36.77 | 50.21 | 60.53 | 91.88 | |
Selling General & Admin Expenses | 31.26 | 29.12 | 36.33 | 53.57 | 24.89 | 89.85 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.0666) | (0.133148) | (0.68034) | (0.263187) | (0.0109) | (0.007538) | |
Interest Income | 2.580101 | 1.975828 | 3.421259 | 3.760323 | 1.650233 | 1.394469 | |
Income Tax Expense | 30.83 | 28.12 | 32.81 | 42.15 | 64.08 | 50.82 | |
Net Income | |||||||
Net Income | 184.3 | 185.4 | 193.5 | 279.7 | 398.9 | 397.1 | |
Supplemental | |||||||
EBIT | 215.2 | 213.6 | 226.9 | 322.1 | 463 | - | |
EBITDA | 225.8 | 230.8 | 255.7 | 354.3 | 495.2 | - | |