

| 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 | 297.8 | 358.2 | 430.6 | 471 | 472.3 | 497.7 | |
Gross Profit | 365.8 | 408.8 | 498.1 | 571.4 | 609.1 | 628.5 | |
Operating Expenses & Income | |||||||
Operating Income | 134.3 | 152.7 | 209.9 | 261.6 | 282.7 | 282.3 | |
Total Operating Expenses | 529.3 | 614.4 | 718.8 | 780.8 | 798.7 | 843.9 | |
R&D Expenses | 97.63 | 111.9 | 126.8 | 137.7 | 145.1 | 147 | |
Selling General & Admin Expenses | 125.9 | 137.6 | 155.7 | 165.8 | 174.9 | 192.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 0.068 | 0.596 | 5.304 | 6.029 | 4.389 | 0.753 | |
Income Tax Expense | 23.6 | 29.16 | - | - | - | - | |
Net Income | |||||||
Net Income | 110.5 | 129 | 176.6 | 218.4 | 219.9 | 210.2 | |
Supplemental | |||||||
EBIT | 134.3 | 152.7 | 209.9 | 261.6 | 282.7 | 282.3 | |
EBITDA | 142.2 | 159.4 | 215.6 | 267.9 | 289.1 | 288.9 | |