
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 343.5 | 419.1 | 475.4 | 570.4 | 644.9 | 655.6 | |
COGS | 39.79 | 53.49 | 50.67 | 55.87 | 70.33 | 78.22 | |
Gross Profit | 303.8 | 365.6 | 424.8 | 514.5 | 574.5 | 577.3 | |
Operating Expenses & Income | |||||||
Operating Income | 113.5 | 125.1 | 163.9 | 227.8 | 214.9 | 194 | |
Total Operating Expenses | 190.2 | 240.5 | 260.9 | 286.7 | 359.6 | 383.3 | |
R&D Expenses | 62.35 | 80.19 | 81.98 | 93.04 | 130.7 | 142.4 | |
Selling General & Admin Expenses | 35.75 | 36.74 | 37.83 | 45.67 | 65.27 | 68.58 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.469) | (8.048) | - | - | - | - | |
Interest Income | 2.148 | 9.287 | 21.66 | 35.85 | 35.7 | 32.78 | |
Income Tax Expense | (40.78) | 20.34 | 37.62 | 40.39 | 53.95 | 59.17 | |
Net Income | |||||||
Net Income | 154.8 | 112.8 | 147.6 | 223.2 | 196.1 | 167 | |
Supplemental | |||||||
EBIT | 114 | 133.2 | 171.8 | 230.1 | 250 | 226.2 | |
EBITDA | 119 | 143.4 | 182.1 | 240.8 | 264.4 | 243.8 | |