

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 515.8 | 581.3 | 673.7 | 671 | 705.8 | 1,312.8 | |
COGS | 268.8 | 314.6 | 364.1 | 354.7 | 388.9 | 712.3 | |
Gross Profit | 247 | 266.7 | 309.6 | 316.3 | 316.9 | 600.5 | |
Operating Expenses & Income | |||||||
Operating Income | 100.4 | 111.6 | 135.2 | 136 | 117.6 | 240 | |
Total Operating Expenses | 146.6 | 155.1 | 174.4 | 180.3 | 199.2 | 360.5 | |
R&D Expenses | 47.03 | 45.51 | 48.52 | 51.54 | 58.01 | 74.37 | |
Selling General & Admin Expenses | 70.6 | 80.81 | 92.61 | 93.58 | 99.94 | 152.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.813) | (0.84) | (1.979) | (1.956) | (1.038146) | (5.611554) | |
Interest Income | 0.813 | 4.521 | 1.134 | 2.575 | 2.288 | 6.823354 | |
Income Tax Expense | 19.32 | 18.42 | 23.02 | 23.58 | 22.12 | 46.02 | |
Net Income | |||||||
Net Income | 80.31 | 88.53 | 105.7 | 112.8 | 89.9 | 191.2 | |
Supplemental | |||||||
EBIT | 100.4 | 111.6 | 135.2 | 138.3 | 117.6 | - | |
EBITDA | 112.9 | 126.1 | 150.6 | 157.6 | 139.3 | 270.7 | |