

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 416.1 | 570.7 | 517.9 | 672.4 | 880.6 | 937.5 | |
COGS | 178.8 | 248.3 | 224.7 | 285.3 | 375.4 | 402 | |
Gross Profit | 237.4 | 322.4 | 293.2 | 387.1 | 505.2 | 535.5 | |
Operating Expenses & Income | |||||||
Operating Income | 112.4 | 149.9 | 132.3 | 187.5 | 253.5 | 271.6 | |
Total Operating Expenses | 303.7 | 420.8 | 385.7 | 484.9 | 627.1 | 665.9 | |
R&D Expenses | 65.86 | 90.46 | 88.04 | 110.3 | 143.4 | 151.1 | |
Selling General & Admin Expenses | 56.66 | 75.97 | 72.87 | 89.29 | 108.3 | 112.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.229) | (1.282) | (1.284) | - | - | - | |
Interest Income | 2.194 | 6.478 | 22.64 | 34.55 | 45.67 | 43.53 | |
Income Tax Expense | 16.15 | 18.2 | - | - | - | - | |
Net Income | |||||||
Net Income | 93.1 | 140.2 | 136.3 | 183.8 | 259.2 | 270.4 | |
Supplemental | |||||||
EBIT | 112.4 | 152.9 | 132.3 | 187.5 | 253.5 | 271.6 | |
EBITDA | 121.3 | 164.6 | 148.5 | 204.9 | 275.8 | 295.4 | |