

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 681.5 | 801.8 | 851.6 | 995.6 | 1,191.2 | 1,259.2 | |
COGS | 277.2 | 323.7 | 453 | 404.9 | 603.3 | - | |
Gross Profit | 404.3 | 478.2 | 398.6 | 590.6 | 588 | 598.8 | |
Operating Expenses & Income | |||||||
Operating Income | 172 | 198.1 | 199.5 | 234.2 | 299.6 | 325 | |
Total Operating Expenses | 235.3 | 281.9 | 199 | 356.4 | 288.4 | - | |
R&D Expenses | 148.9 | 182.6 | 201.6 | 213.9 | 230.8 | - | |
Selling General & Admin Expenses | 16.49 | 18.72 | 39.3 | 52.84 | 57.97 | 230.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.74) | (2.624) | (3.277) | (16.74) | (18.93) | (2.516) | |
Interest Income | 2.259 | 2.052 | 2.425 | 4.702 | 16.71 | 7.362 | |
Income Tax Expense | 33.7 | 34.43 | 40.56 | 49.44 | 61.74 | 71.5 | |
Net Income | |||||||
Net Income | 134.6 | 161.9 | 161.3 | 175.4 | 217.2 | 246.4 | |
Supplemental | |||||||
EBIT | 173 | 202.1 | 207.6 | 245.6 | 299.6 | 322.6 | |
EBITDA | 223 | 260.9 | 265.8 | 312.4 | 372.7 | 398.2 | |