

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 515.3 | 660.4 | 737.2 | 509.4 | 523.3 | 651.1 | |
COGS | 193.7 | 208.3 | 222.5 | 169 | 166.3 | 210.6 | |
Gross Profit | 321.7 | 452.1 | 514.7 | 340.4 | 356.9 | 440.5 | |
Operating Expenses & Income | |||||||
Operating Income | 100.8 | 187.4 | 212.3 | 34.46 | 15.28 | 49.68 | |
Total Operating Expenses | 220.9 | 264.7 | 302.4 | 305.9 | 341.6 | 390.8 | |
R&D Expenses | 110.5 | 135.8 | 159.8 | 159.3 | 188 | 217.6 | |
Selling General & Admin Expenses | 105.6 | 122.1 | 137.2 | 116.9 | 153.6 | 176.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.738) | (4.146) | (2.967) | (0.266) | (0.264) | (2.587) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 1.704 | 3.23 | (44.2) | (24.9) | 10.29 | 8.472 | |
Net Income | |||||||
Net Income | 95.92 | 178.9 | 259.1 | 61.13 | 3.084 | 36.33 | |
Supplemental | |||||||
EBIT | 102.9 | 190.4 | 214.2 | 60.68 | 13.64 | 44.88 | |
EBITDA | 133.9 | 226.3 | 255.4 | 106.9 | 55.96 | 86.67 | |