

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 322.1 | 447.2 | 575 | 581.1 | 582.6 | 624.5 | |
COGS | 177.4 | 239.7 | 303.7 | 326.6 | 336.2 | 351.2 | |
Gross Profit | 144.7 | 207.5 | 271.3 | 254.5 | 246.4 | 273.3 | |
Operating Expenses & Income | |||||||
Operating Income | 62.78 | 110.9 | 149.6 | 140.3 | 137.7 | 131.2 | |
Total Operating Expenses | 81.88 | 95.82 | 120.8 | 114.3 | 108.7 | 142.2 | |
R&D Expenses | 48.66 | 55.5 | 68.77 | 59.06 | 62.3 | 67.57 | |
Selling General & Admin Expenses | 19.96 | 24.15 | 31.48 | 32.17 | 34.17 | 53.37 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.08) | (2.388) | (2.89) | (3.399) | (3.416) | (2.87) | |
Interest Income | 0.451 | 0.804 | 0.813 | 1.102 | 1.348 | 1.372 | |
Income Tax Expense | 19.46 | 37.25 | 50 | 41.68 | 24.56 | 32.51 | |
Net Income | |||||||
Net Income | 39.81 | 71.38 | 99.15 | 128.7 | 101.1 | 102.3 | |
Supplemental | |||||||
EBIT | 60.43 | 110.9 | 151.9 | 173.7 | 137.7 | 142.5 | |
EBITDA | 91.79 | 154.4 | 194.2 | 211.2 | 176.4 | 184.4 | |