

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 698.1 | 782.9 | 858.8 | 943.9 | 1,120.8 | |
COGS | 277.8 | 309.4 | 333 | 362.3 | 440.2 | |
Gross Profit | 420.3 | 473.5 | 525.8 | 581.5 | 680.6 | |
Operating Expenses & Income | ||||||
Operating Income | 132.6 | 140.8 | 152.5 | 181.1 | 232.9 | |
Total Operating Expenses | 565.5 | 642 | 706.3 | 762.7 | 888 | |
R&D Expenses | 13.37 | 15.11 | 22.18 | 16.59 | 19.77 | |
Selling General & Admin Expenses | 28.63 | 37.14 | 32.63 | 39.11 | 47.77 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (0.893044) | (0.558338) | (1.693) | (1.024) | (0.816) | |
Interest Income | 0.23626 | 0.126643 | 0.373 | 0.81 | 0.24 | |
Income Tax Expense | 25.43 | 22.94 | - | - | - | |
Net Income | ||||||
Net Income | 105.5 | 113.5 | 137 | 146.8 | 181.6 | |
Supplemental | ||||||
EBIT | 132.6 | 140.8 | - | - | - | |
EBITDA | 161.8 | 170.8 | - | - | - | |