

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 599.1 | 749 | 851.6 | 956.7 | 1,190.8 | 1,260.3 | |
COGS | 243.7 | 302.3 | 394.7 | 389.1 | 603 | 604.7 | |
Gross Profit | 355.4 | 446.6 | 456.8 | 567.6 | 587.8 | 655.6 | |
Operating Expenses & Income | |||||||
Operating Income | 151.2 | 185.1 | 199.5 | 225.1 | 299.5 | 323.7 | |
Total Operating Expenses | 206.9 | 263.3 | 257.3 | 342.5 | 288.3 | 331.9 | |
R&D Expenses | 130.9 | 170.6 | 201.6 | - | 230.7 | - | |
Selling General & Admin Expenses | 14.49 | 17.49 | 6.092 | 50.78 | 57.97 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.408734) | (2.451078) | (1.384) | (16.66) | (18.92) | (18.53) | |
Interest Income | 0.129228 | 0.457709 | 3.421 | 4.518622 | 2.71 | 1.53 | |
Income Tax Expense | 29.63 | 32.16 | 40.56 | 47.51 | 61.72 | 71.56 | |
Net Income | |||||||
Net Income | 118.3 | 151.2 | 161.3 | 168.6 | 217.1 | 246.6 | |
Supplemental | |||||||
EBIT | 152.1 | 188.8 | 207.8 | 235.4 | 299.5 | 325.3 | |
EBITDA | 196 | 243.7 | 266 | 299.6 | 372.6 | 401 | |