

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 305.4 | 437.9 | 582 | 714.7 | 868.5 | 959.9 | |
COGS | 55.52 | 83.48 | 121.2 | 156.8 | 198.3 | 235.9 | |
Gross Profit | 249.9 | 354.4 | 460.8 | 557.9 | 670.1 | 724 | |
Operating Expenses & Income | |||||||
Operating Income | 87.53 | 120.2 | 192 | 190.8 | 208.5 | 230.7 | |
Total Operating Expenses | 162.4 | 234.2 | 268.8 | 367.1 | 461.6 | 493.3 | |
R&D Expenses | 30.37 | 70.89 | 76.06 | 145.8 | 189.6 | 220.9 | |
Selling General & Admin Expenses | 63.91 | 84.02 | 95.29 | 110.4 | 152.5 | 147.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (24.19) | (18.8) | (23.76) | (17.5) | (14.65) | (13.48) | |
Interest Income | 0.224 | 3.126 | 14.73 | 18.54 | 21.92 | 24.41 | |
Income Tax Expense | 2.831 | (76.78) | 44.54 | 46.31 | 56.38 | 59.93 | |
Net Income | |||||||
Net Income | 34.6 | 181.5 | 128.9 | 145.5 | 158.7 | 181.3 | |
Supplemental | |||||||
EBIT | 61.62 | 123.5 | 197.2 | 209.3 | 229.7 | 251.1 | |
EBITDA | 80.46 | 146.9 | 221.5 | 233.4 | 255 | 276.4 | |