

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 827.2 | 863.2 | 894.5 | 985.7 | 1,108.1 | 1,409.2 | |
COGS | 171.6 | 182.5 | 317.4 | 218 | 651.4 | 365.8 | |
Gross Profit | 655.6 | 680.8 | 577.1 | 767.7 | 456.6 | 1,043.4 | |
Operating Expenses & Income | |||||||
Operating Income | 105.4 | 46.87 | (5.264) | 36.09 | 67.71 | 119.8 | |
Total Operating Expenses | 544.3 | 611.9 | 687.3 | 731.6 | 804.9 | 429.5 | |
R&D Expenses | 41.98 | 64.28 | 66.91 | 79 | 138.1 | 139.9 | |
Selling General & Admin Expenses | 28.39 | 28.68 | 30.36 | 31.31 | 33.28 | 32.35 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.97) | (7.439) | (15.39) | (16.42) | (17.86) | (22.94) | |
Interest Income | 0.493 | 0.637 | 5.585 | 7.189 | 6.848 | 6.618 | |
Income Tax Expense | 31.77 | 26.75 | 21.28 | 16.35 | 28.29 | 40.5 | |
Net Income | |||||||
Net Income | (40.86) | 4.281 | (38.47) | 10.15 | 46.2 | 71.74 | |
Supplemental | |||||||
EBIT | 12.4 | 36.37 | (9.983) | 34.72 | 67.71 | 458 | |
EBITDA | 132.3 | 157 | 114.3 | 173.8 | 218.9 | 645 | |