

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 417.6 | 407 | 390.7 | 462.5 | 559.7 | 1,120.7 | |
COGS | 107.2 | 95.78 | 103.9 | 109.5 | 170.8 | 317.7 | |
Gross Profit | 310.4 | 311.2 | 286.9 | 462.5 | 388.9 | 935.1 | |
Operating Expenses & Income | |||||||
Operating Income | 96.6 | 161.8 | 113.6 | 254.3 | 221.6 | 517.3 | |
Total Operating Expenses | 213.8 | 127.2 | 130.4 | 208.2 | 167.3 | 380.7 | |
R&D Expenses | 6.632 | 7.134 | 7.109 | 10.91 | - | 10.91 | |
Selling General & Admin Expenses | 27.78 | 28.97 | 38 | 47.32 | 44.1 | 104.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.48) | (12.98) | (2.258) | (3.84) | (0.8) | (8.701) | |
Interest Income | 59.43 | 0.207 | 0.927 | 2.801 | 2.3 | - | |
Income Tax Expense | 22.87 | 41.11 | 31.16 | 44.1 | 60.4 | 125.8 | |
Net Income | |||||||
Net Income | 51.54 | 106.1 | 71.86 | 111.5 | 160.4 | 326.1 | |
Supplemental | |||||||
EBIT | 96.6 | 161.8 | 105.3 | 171.6 | 221.6 | 465.9 | |
EBITDA | 128.4 | 192.3 | 139.7 | 211.9 | 267.7 | 555.9 | |