

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 332.7 | 452.4 | 572.5 | 656.8 | 748.3 | 768.8 | |
COGS | 54.38 | 77.87 | 106.6 | 116.5 | 133.5 | 150.4 | |
Gross Profit | 278.4 | 374.6 | 465.9 | 540.3 | 614.8 | 618.4 | |
Operating Expenses & Income | |||||||
Operating Income | 26.68 | 59.02 | 85.73 | 82.42 | 79.2 | 97.55 | |
Total Operating Expenses | 251.7 | 315.5 | 380.2 | 457.9 | 535.6 | 520.9 | |
R&D Expenses | 62.7 | 95.12 | 125.4 | 153 | 178.4 | 178.3 | |
Selling General & Admin Expenses | 81.38 | 78.67 | 87.97 | 92.15 | 109.7 | 106.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.172) | (0.905) | (1.066) | (1.118) | (1.733) | (1.758) | |
Interest Income | 1.172 | 0.905 | 10.84 | 12.74 | 4.582 | 2.831 | |
Income Tax Expense | (3.487) | 16.1 | 24.41 | 32.56 | 32.06 | 35.25 | |
Net Income | |||||||
Net Income | 29.31 | 43.27 | 71.47 | 56.23 | 50.65 | 58.86 | |
Supplemental | |||||||
EBIT | 26.99 | 60.27 | 96.94 | 89.91 | 84.44 | 95.87 | |
EBITDA | 57.28 | 94.6 | 137.8 | 135.1 | 141 | 157.4 | |