

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 663.6 | 767.1 | 928.7 | 1,042.4 | 1,081.4 | 1,126.2 | |
COGS | 305.7 | 364.9 | 436.4 | 477.3 | 478.7 | 510.7 | |
Gross Profit | 357.9 | 402.2 | 492.4 | 565.1 | 602.7 | 615.4 | |
Operating Expenses & Income | |||||||
Operating Income | 134.3 | 152.7 | 209.9 | 261.6 | 282.7 | 274 | |
Total Operating Expenses | 223.6 | 249.5 | 282.5 | 303.5 | 320 | 341.4 | |
R&D Expenses | 97.63 | 111.9 | 126.8 | 137.7 | 145.1 | 147 | |
Selling General & Admin Expenses | 68.09 | 73.07 | 81.17 | 89.81 | 93.76 | 94.01 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.506) | (0.596) | - | - | - | - | |
Interest Income | 0.068 | 0.596 | 5.304 | 6.029 | 4.389 | 0.753 | |
Income Tax Expense | 23.6 | 29.16 | 37.1 | 48.45 | 65.95 | 73.14 | |
Net Income | |||||||
Net Income | 110.5 | 129 | 176.6 | 218.4 | 219.9 | 210.2 | |
Supplemental | |||||||
EBIT | 134.1 | 158.1 | 213.7 | 266.8 | 285.9 | 283.4 | |
EBITDA | 142 | 164.8 | 219.4 | 273.1 | 292.2 | 290 | |