

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 651.2 | 777.2 | 948.6 | 1,106.5 | 1,197 | 1,195.2 | |
COGS | 205.2 | 248.4 | 316.4 | 386.9 | 441.5 | 427.2 | |
Gross Profit | 446 | 528.8 | 631.9 | 719.7 | 755.5 | 768 | |
Operating Expenses & Income | |||||||
Operating Income | 116.5 | 131.2 | 210.6 | 256.8 | 253.1 | 196.4 | |
Total Operating Expenses | 329.1 | 395.6 | 421.3 | 462.9 | 563.7 | 571.6 | |
R&D Expenses | 21.4 | 23.5 | 25.2 | 313.4 | 314.3 | 17.89 | |
Selling General & Admin Expenses | 87.29 | 106.4 | 131.7 | 296.8 | 147.1 | 202.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.338019) | (7.266) | (12.82) | (19.38) | (17.93) | (20.85) | |
Interest Income | 56.8 | 6.6 | 4.523 | 7.031 | 17.6 | 10.1 | |
Income Tax Expense | 8.050939 | 9.9 | 21.8 | 50 | 54.1 | 43.4 | |
Net Income | |||||||
Net Income | 105.4 | 119.6 | 173.5 | 181.3 | 180.6 | 134.3 | |
Supplemental | |||||||
EBIT | 116.5 | 131.2 | 206.6 | 256.8 | 253.1 | 201.7 | |
EBITDA | 151 | 174.1 | 258.8 | 316 | 319.5 | 255.7 | |