

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 578.3 | 427.6 | 454 | 502.5 | 498.9 | 477.9 | |
COGS | 160.5 | 130.1 | 150 | 175.6 | 181.6 | 202.4 | |
Gross Profit | 417.9 | 297.5 | 304 | 326.9 | 317.3 | 275.5 | |
Operating Expenses & Income | |||||||
Operating Income | 137.9 | 95.42 | 122.1 | 133.8 | 89.93 | 95.2 | |
Total Operating Expenses | 277.1 | 203.6 | 181.9 | 193.1 | 227.4 | 180.3 | |
R&D Expenses | 95.56 | 72.26 | 79.33 | 88.83 | 96.07 | 83.4 | |
Selling General & Admin Expenses | 113.7 | 84.6 | 90.89 | 94.3 | 93.64 | 87.12 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.282464) | (0.735) | (0.695) | (0.556) | (0.43018) | (0.542082) | |
Interest Income | 0.264911 | 1.192 | 6.264 | 10.12 | 8.041 | 6.895 | |
Income Tax Expense | 18.1 | 1.74 | 14.98 | 19.94 | 17.87 | 19.28 | |
Net Income | |||||||
Net Income | 114.9 | 94.5 | 72.25 | 81.33 | 73.67 | 70.49 | |
Supplemental | |||||||
EBIT | 134.3 | 96.97 | 87.92 | 101.8 | 92.04 | 90.33 | |
EBITDA | 202.1 | 143.7 | 136.7 | 150.7 | 129.7 | 123.7 | |