

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 250 | 280.3 | 251.7 | 261.7 | 290.6 | 310.2 | |
COGS | 53.51 | 56.83 | 47.96 | 51.42 | 60.04 | 63.46 | |
Gross Profit | 196.5 | 223.5 | 203.7 | 210.3 | 230.5 | 246.7 | |
Operating Expenses & Income | |||||||
Operating Income | 33.39 | 53.08 | 38.65 | 43.97 | 47.14 | 50.57 | |
Total Operating Expenses | 163.1 | 170.4 | 165.1 | 166.3 | 183.4 | 196.1 | |
R&D Expenses | 54.08 | 58.4 | 55.23 | 57.73 | 69.1 | 77.12 | |
Selling General & Admin Expenses | 23.42 | 23.52 | 23.89 | 25.28 | 29.8 | 33.14 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.155) | (1.667) | (0.069) | (7.384) | (6.348) | (9.125) | |
Interest Income | 0.409 | 1.304 | 3.969 | 14.13 | 11.63 | 13.55 | |
Income Tax Expense | (63.24) | 5.808 | 3.825 | 7.959 | 10.29 | 11.19 | |
Net Income | |||||||
Net Income | 94.89 | 46.91 | 39.97 | 50.14 | 42.14 | 42.97 | |
Supplemental | |||||||
EBIT | 33.8 | 54.38 | 38.65 | 65.48 | 52.42 | 55.68 | |
EBITDA | 42.7 | 61.76 | 38.65 | 76.78 | 67.28 | 67.89 | |