

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 387.6 | 521.9 | 477.6 | 526.7 | 506.7 | 490.1 | |
COGS | 125 | 174.3 | 144.4 | 149.8 | 137.5 | 128.9 | |
Gross Profit | 262.6 | 347.7 | 333.2 | 376.9 | 369.3 | 361.2 | |
Operating Expenses & Income | |||||||
Operating Income | 44.38 | 68.49 | 49.05 | 49.25 | 38.17 | 31 | |
Total Operating Expenses | 343.2 | 453.4 | 428.5 | 477.4 | 468.6 | 459.1 | |
R&D Expenses | 33.98 | 45.81 | 51.3 | 61.95 | 65.12 | 65.75 | |
Selling General & Admin Expenses | 38.18 | 53.89 | 54.37 | 55 | 55.81 | 264.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.109) | (2.223) | (4.871) | (6.393) | (4.674) | (4.822) | |
Interest Income | 0.52 | 0.772 | 1.432 | 1.459 | 0.274 | 0.903 | |
Income Tax Expense | 7.725 | 15.14 | - | - | - | - | |
Net Income | |||||||
Net Income | 28.25 | 44.39 | 33.9 | 31.16 | 25.96 | 21.68 | |
Supplemental | |||||||
EBIT | 45.42 | 68.48 | 48.84 | 46.99 | 33.74 | 30.3 | |
EBITDA | 57.82 | 95.42 | 77.7 | 90.06 | 79.42 | 74.55 | |