
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 269.7 | 320.9 | 315.4 | 429.2 | 496.1 | 499.1 | |
COGS | 132.3 | 161.1 | 167.7 | 219.3 | 245.8 | 248.4 | |
Gross Profit | 137.3 | 159.9 | 147.6 | 210 | 250.3 | 250.7 | |
Operating Expenses & Income | |||||||
Operating Income | 70.9 | 81.5 | 65.41 | 108.1 | 128.2 | 122.8 | |
Total Operating Expenses | 66.45 | 78.36 | 82.22 | 101.9 | 122.1 | 127.9 | |
R&D Expenses | 23.47 | 28.86 | 31.47 | 38.29 | 48.34 | 52.31 | |
Selling General & Admin Expenses | 9.359 | 11.25 | 13.86 | 15.46 | 17.5 | 75.61 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.841) | (1.607) | (1.755) | (1.094) | (1.656) | - | |
Interest Income | 1.408 | 6.69 | 22.3 | 24.84 | 29.04 | 31.75 | |
Income Tax Expense | 11.65 | 8.239 | 8.998 | 12.72 | 1.613 | 1.561 | |
Net Income | |||||||
Net Income | 60.28 | 79.95 | 78.63 | 118.5 | 50.72 | 48.06 | |
Supplemental | |||||||
EBIT | 70.9 | 81.5 | 88.72 | 132.3 | 52.34 | - | |
EBITDA | 73.71 | 85.59 | 94.51 | 143 | 64.11 | 36.51 | |