
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 509.7 | 654.7 | 860.9 | 896.5 | 964.9 | 989.5 | |
COGS | 62.12 | 76.17 | 97.18 | 95.26 | 101.8 | 146.6 | |
Gross Profit | 447.6 | 578.6 | 763.8 | 801.3 | 964.9 | 988.3 | |
Operating Expenses & Income | |||||||
Operating Income | 133.6 | 176.4 | 249.1 | 254.7 | 252.8 | 243.8 | |
Total Operating Expenses | 313.9 | 402.2 | 514.6 | 546.6 | 712.2 | 621.5 | |
R&D Expenses | 29.28 | 55.18 | 55.77 | 38.65 | 40.7 | 62.19 | |
Selling General & Admin Expenses | 44.49 | 50.65 | 57.99 | 61.54 | 373.3 | 232.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.105617) | (0.376233) | (0.243444) | (0.239207) | (0.267019) | (0.207276) | |
Interest Income | 4.381082 | 12.09 | 12.02 | 5.397485 | 5.764317 | 4.054659 | |
Income Tax Expense | 18.22 | 20.27 | 28.71 | 34.39 | 39.55 | 31.95 | |
Net Income | |||||||
Net Income | 114.9 | 154.7 | 219.1 | 219.3 | 258.7 | 251.1 | |
Supplemental | |||||||
EBIT | 132.7 | 174.9 | 247.7 | 253.6 | 298.2 | - | |
EBITDA | 145.6 | 187.7 | 258.9 | 264.2 | 308.8 | - | |