
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 246.2 | 270.7 | 325.1 | 401.2 | 475.7 | 496.4 | |
COGS | 42.56 | 50.75 | 53.23 | 62.59 | 75.17 | 80.1 | |
Gross Profit | 203.7 | 219.9 | 271.9 | 338.6 | 400.5 | 416.3 | |
Operating Expenses & Income | |||||||
Operating Income | 13.82 | 1.044 | 33.24 | 56.91 | 66.48 | 63.33 | |
Total Operating Expenses | 189.9 | 218.9 | 238.6 | 281.7 | 334 | 353 | |
R&D Expenses | 65.54 | 80.62 | 84.39 | 98.42 | 113.9 | 122.5 | |
Selling General & Admin Expenses | 47.94 | 40.85 | 43.44 | 50.9 | 65.33 | 71.25 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.153) | (0.149) | (0.141) | (349.8) | (0.523) | - | |
Interest Income | 68.48 | 1.603 | 8.888 | 18.22 | 23.94 | - | |
Income Tax Expense | 10.91 | (0.045) | 5.537 | 7.023 | 12.35 | 13.12 | |
Net Income | |||||||
Net Income | 71.4 | 120.8 | (81.1) | (283) | 78.33 | 71.86 | |
Supplemental | |||||||
EBIT | 82.46 | 120.9 | (75.42) | (276) | 91.2 | 111.4 | |
EBITDA | 89.47 | 130.1 | (65.41) | (265.3) | 103.1 | 127.6 | |