

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 749.3 | 722.9 | 578.9 | 583.8 | 568 | 735 | |
COGS | 302.5 | 279.8 | 203.1 | 203.3 | 208.5 | 275.5 | |
Gross Profit | 446.8 | 443.1 | 375.8 | 380.5 | 359.5 | 459.5 | |
Operating Expenses & Income | |||||||
Operating Income | 317.6 | 294.1 | 213.4 | 188 | 166.2 | 263.5 | |
Total Operating Expenses | 129.2 | 149 | 162.4 | 192.5 | 193.3 | 196 | |
R&D Expenses | 36.38 | 53.95 | 56.44 | 71.41 | 77.78 | 76.92 | |
Selling General & Admin Expenses | 92.86 | 95.01 | 106 | 121.1 | 120.2 | 90.58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.96) | (12.2) | (11.66) | (6.795231) | (18.35) | (30.52) | |
Interest Income | 0.238 | 1.634 | 12.26 | 16.64 | 14.04 | - | |
Income Tax Expense | 21.42 | 34.84 | 30.61 | 6.273408 | 21.43 | 32.41 | |
Net Income | |||||||
Net Income | 282.4 | 240.6 | 177.1 | 174.9 | 126.4 | 209.1 | |
Supplemental | |||||||
EBIT | 314.8 | 294.1 | 213.4 | 188 | 166.2 | 270.1 | |
EBITDA | 332.4 | 317.1 | 221.1 | 215.4 | 198.6 | 308.7 | |