

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 380.7 | 475.1 | 559.4 | 608 | 521.2 | 467.3 | |
COGS | 152.3 | 177.5 | 217.6 | 235.2 | 246.7 | 229.1 | |
Gross Profit | 228.4 | 297.7 | 341.8 | 372.8 | 274.5 | 238.2 | |
Operating Expenses & Income | |||||||
Operating Income | 26.77 | 60.5 | 70.89 | 78.86 | 4.703 | (8.878) | |
Total Operating Expenses | 208.2 | 233.9 | 270.9 | 293.9 | 269.8 | 247.1 | |
R&D Expenses | 52.96 | 51.38 | 107 | 49.57 | 46.13 | 48.3 | |
Selling General & Admin Expenses | 51.88 | 52.75 | 62.43 | 71.54 | 64.56 | 64.21 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.212) | (1.009) | (0.96) | (0.763) | - | (0.781) | |
Interest Income | 1.934 | 2.445 | 7.145 | 7.5 | 7.031 | 1.381 | |
Income Tax Expense | 4.906 | 14.87 | 17.28 | 18.45 | (1.437) | (1.575) | |
Net Income | |||||||
Net Income | 23.8 | 54.02 | 60.1 | 71.05 | (7.551) | (13.86) | |
Supplemental | |||||||
EBIT | 29.92 | 69.89 | 76.69 | 90.26 | 4.703 | 1.485 | |
EBITDA | 87.67 | 132 | 148.3 | 171.2 | 98.13 | 53.65 | |