

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 424.7 | 486 | 572.9 | 651 | 743.4 | 758.6 | |
COGS | 101.8 | 113.3 | 138.3 | 158.6 | 253.1 | 210.4 | |
Gross Profit | 322.9 | 372.7 | 434.6 | 492.4 | 490.2 | 548.1 | |
Operating Expenses & Income | |||||||
Operating Income | 103.4 | 130.4 | 142.8 | 181.1 | 240 | 235.9 | |
Total Operating Expenses | 219.4 | 242.3 | 291.8 | 311.3 | 250.2 | 312.2 | |
R&D Expenses | 62.57 | 70.35 | 84.1 | 95.5 | 107.4 | 108.3 | |
Selling General & Admin Expenses | 44.45 | 49.71 | 57.37 | 65.25 | 155 | 118.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.123) | (1.167) | (1.363) | (1.004) | (0.986063) | (0.970887) | |
Interest Income | 0.824 | 3.294 | 8.303 | 10.51 | 7.112 | 5.386 | |
Income Tax Expense | 16.33 | 31.49 | 35.24 | 48.36 | 54.37 | 58.84 | |
Net Income | |||||||
Net Income | 86.28 | 102.2 | 115.9 | 143.3 | 167 | 177.1 | |
Supplemental | |||||||
EBIT | 103.7 | 134.9 | 152.5 | 192.6 | 222.4 | 236.7 | |
EBITDA | 168 | 200.3 | 218.5 | 267.6 | 311.2 | 322.5 | |