

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 443.3 | 660.1 | 829.3 | 1,015.3 | 1,396.6 | 1,663.7 | |
COGS | 81.41 | 139.3 | 192.4 | 159.4 | 305.4 | 363.1 | |
Gross Profit | 361.9 | 520.8 | 636.9 | 855.9 | 1,091.2 | 1,300.7 | |
Operating Expenses & Income | |||||||
Operating Income | 275.9 | 267.5 | 337.6 | 551.5 | 816.3 | 944.5 | |
Total Operating Expenses | 86 | 253.3 | 299.3 | 304.4 | 274.9 | 356.2 | |
R&D Expenses | 35.67 | 66.61 | 76.36 | 79.05 | 81.49 | 102.4 | |
Selling General & Admin Expenses | 50.32 | 143.5 | 149.2 | 154.3 | 207.1 | 181 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.526) | (16.95) | (18.76) | (18.09) | (18.13) | (20.3) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (154.2) | 46.79 | 66.73 | 113 | 150 | 169.7 | |
Net Income | |||||||
Net Income | 402.7 | 202.1 | 281.6 | 444.1 | 316.9 | 413.6 | |
Supplemental | |||||||
EBIT | 275.9 | 265.9 | 367.1 | 575.2 | 485 | - | |
EBITDA | 278.9 | 315.5 | 451.9 | 656.5 | 573.1 | 681.7 | |