

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 335.7 | 404.1 | 397.6 | 444.7 | 910.5 | 903.3 | |
COGS | 102.2 | 135.9 | 133 | 166.6 | 372.7 | 437.3 | |
Gross Profit | 233.5 | 268.2 | 264.6 | 278.1 | 537.8 | 466 | |
Operating Expenses & Income | |||||||
Operating Income | 120.6 | 142.3 | 124.2 | 51.27 | 114.1 | 106.1 | |
Total Operating Expenses | 112.9 | 125.8 | 140.5 | 226.8 | 423.7 | 359.9 | |
R&D Expenses | 24.87 | 29.59 | 36.68 | 44.77 | 56.14 | 45.91 | |
Selling General & Admin Expenses | 51.55 | 58.2 | 57.28 | 71.59 | 116.7 | 108.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (67.47) | (38.87) | (33.06) | (38.43) | (68.22) | (69.69) | |
Interest Income | 0.191 | 2.386 | 32.57 | 29.26 | 13.88 | 10.19 | |
Income Tax Expense | (187.2) | 13.66 | (48.08) | 4.388 | 13.89 | 19.5 | |
Net Income | |||||||
Net Income | 152.7 | 92.06 | 145.7 | 13.75 | 12.92 | (0.85) | |
Supplemental | |||||||
EBIT | 36.83 | 144.6 | 130.7 | 56.56 | 95.03 | 88.34 | |
EBITDA | 52.31 | 157.2 | 147.4 | 75.54 | 155.3 | 151.5 | |