

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 269.7 | 320.9 | 315.4 | 429.2 | 496.1 | 508.8 | |
COGS | 132.3 | 161.1 | 167.7 | 219.3 | 245.8 | 254.1 | |
Gross Profit | 137.3 | 159.9 | 147.6 | 210 | 250.3 | 254.6 | |
Operating Expenses & Income | |||||||
Operating Income | 70.9 | 81.5 | 65.41 | 108.1 | 128.2 | 118 | |
Total Operating Expenses | 198.8 | 239.4 | 82.22 | 101.9 | 122.1 | 136.7 | |
R&D Expenses | 23.47 | 28.86 | 31.47 | 38.29 | 48.34 | 57.48 | |
Selling General & Admin Expenses | 42.97 | 49.5 | 13.86 | 15.46 | 17.5 | 79.23 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.436) | (1.607) | (1.094) | (1.094) | (1.656) | - | |
Interest Income | 1.408 | 6.69 | 24.05 | 24.84 | 29.04 | 33.79 | |
Income Tax Expense | 11.65 | 8.239 | 8.998 | 12.72 | 1.612999 | 9.179219 | |
Net Income | |||||||
Net Income | 60.28 | 79.95 | 78.63 | 118.5 | 50.72 | 37.69 | |
Supplemental | |||||||
EBIT | 70.9 | 81.5 | 88.72 | 132.3 | 128.2 | 43.81 | |
EBITDA | 75.17 | 85.59 | 94.51 | 143 | 140 | 118 | |