

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 416.1 | 570.7 | 517.9 | 672.4 | 880.6 | 902.5 | |
COGS | 178.8 | 248.3 | 224.7 | 285.3 | 373.1 | 383.9 | |
Gross Profit | 237.4 | 322.4 | 293.2 | 387.1 | 507.5 | 518.6 | |
Operating Expenses & Income | |||||||
Operating Income | 112.4 | 149.9 | 132.3 | 187.5 | 253.5 | 261.1 | |
Total Operating Expenses | 125 | 172.5 | 160.9 | 199.5 | 254 | 257.5 | |
R&D Expenses | 65.86 | 90.46 | 88.04 | 110.3 | 143.4 | 147.2 | |
Selling General & Admin Expenses | 17.32 | 23.85 | 20.4 | 24.2 | 26.13 | 27.59 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.379) | (1.469) | (1.51) | (1.614) | (2.316) | - | |
Interest Income | 2.194 | 6.478 | 15.31 | 34.55 | 45.67 | 45.78 | |
Income Tax Expense | 16.15 | 18.2 | 18.39 | 32.52 | 44.06 | 47.34 | |
Net Income | |||||||
Net Income | 93.1 | 140.2 | 136.3 | 183.8 | 259.2 | 263.7 | |
Supplemental | |||||||
EBIT | 113.5 | 159.9 | 156.2 | 217.9 | 255.7 | 311 | |
EBITDA | 122.4 | 174.5 | 172.4 | 235.3 | 278.1 | 334.3 | |