

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 606.9 | 675.2 | 648.4 | 729.6 | 967.3 | 1,164 | |
COGS | 296 | 294.6 | 286.3 | 358.2 | 435.8 | 505.6 | |
Gross Profit | 310.9 | 380.6 | 362.1 | 371.4 | 531.4 | 658.4 | |
Operating Expenses & Income | |||||||
Operating Income | 81 | 132.7 | 116.5 | 83.87 | 129.7 | 210.8 | |
Total Operating Expenses | 229.9 | 247.9 | 245.6 | 287.5 | 401.8 | 447.6 | |
R&D Expenses | 138.8 | 148.2 | 148.5 | 177.4 | 244.5 | 272.6 | |
Selling General & Admin Expenses | 122 | 125.3 | 129.9 | 137.9 | 154.9 | 174.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (22.06) | (8.551) | (12.38) | (5.136) | (5.516) | (6.642) | |
Interest Income | 1.47 | 4.251 | 20.81 | 22.99 | 29.85 | 30.44 | |
Income Tax Expense | 4.972 | (196.8) | 23.58 | 14.67 | 25.18 | 45.34 | |
Net Income | |||||||
Net Income | 37.97 | 440 | 91.58 | 76.86 | (54.21) | 240.9 | |
Supplemental | |||||||
EBIT | 63.54 | 247.4 | 127.5 | 96.66 | (23.51) | 292.9 | |
EBITDA | 133.5 | 304.6 | 179.7 | 163.9 | 39.79 | 348.3 | |