

| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 515.8 | 581.3 | 673.7 | 671 | 673.7 |
COGS | 268.8 | 314.6 | 364.1 | 354.7 | 371.3 |
Gross Profit | 247 | 266.7 | 309.6 | 316.3 | 302.5 |
Operating Expenses & Income | |||||
Operating Income | 100.4 | 111.6 | 135.2 | 136 | 112.3 |
Total Operating Expenses | 415.3 | 469.7 | 538.5 | 534.9 | 561.4 |
R&D Expenses | 47.03 | 45.51 | 48.52 | 51.54 | 55.37 |
Selling General & Admin Expenses | 99.52 | 109.6 | 125.9 | 128.7 | 134.8 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | (1.979) | (1.956) | (0.991) |
Interest Income | 0.279 | - | 1.134 | 2.575 | 2.288 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 80.31 | 88.53 | 105.7 | 112.8 | 85.82 |
Supplemental | |||||
EBIT | - | 111.6 | 130.7 | 138.3 | 107.9 |
EBITDA | - | 126.1 | 147.6 | 157.6 | 128.6 |