

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 658.7 | 722.9 | 578.9 | 607.5 | 591.1 | 878.8 | |
COGS | 265.9 | 279.8 | 203.1 | 211.5 | 217 | 322 | |
Gross Profit | 392.8 | 443.1 | 375.8 | 395.9 | 374.1 | 556.8 | |
Operating Expenses & Income | |||||||
Operating Income | 279.2 | 294.1 | 213.4 | 195.6 | 173 | 355.9 | |
Total Operating Expenses | 113.6 | 149 | 162.4 | 200.4 | 201.1 | 200.9 | |
R&D Expenses | 31.98 | 53.95 | 56.44 | 74.31 | 80.94 | 79.38 | |
Selling General & Admin Expenses | 81.63 | 95.01 | 106 | 126 | 120.2 | 90.58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.636694) | (12.2) | (11.66) | (7.071) | (19.1) | (25.85) | |
Interest Income | 0.209226 | 1.634 | 12.26 | 17.31 | 14.04 | - | |
Income Tax Expense | 18.83 | 34.84 | 30.61 | 6.528 | 22.3 | 44.76 | |
Net Income | |||||||
Net Income | 248.3 | 240.6 | 177.1 | 182 | 131.6 | 288.4 | |
Supplemental | |||||||
EBIT | 276.7 | 294.1 | 213.4 | 195.6 | 173 | 355.9 | |
EBITDA | 292.2 | 317.1 | 239.1 | 224.2 | 206.7 | 395.4 | |