

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 416.1 | 570.7 | 517.9 | 672.4 | 880.6 | 939 | |
COGS | 178.8 | 248.3 | 224.7 | 285.3 | 375.4 | 402.6 | |
Gross Profit | 237.4 | 322.4 | 293.2 | 387.1 | 505.2 | 536.3 | |
Operating Expenses & Income | |||||||
Operating Income | 112.4 | 149.9 | 132.3 | 187.5 | 253.5 | 272.1 | |
Total Operating Expenses | 125 | 172.5 | 160.9 | 199.5 | 251.7 | 264.3 | |
R&D Expenses | 65.86 | 90.46 | 88.04 | 110.3 | 143.4 | 151.3 | |
Selling General & Admin Expenses | 17.32 | 23.85 | 20.4 | 24.2 | 108.3 | 71.26 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4.372849) | (1.498844) | (1.51) | - | - | - | |
Interest Income | 2.194 | 6.478 | 22.64 | 34.55 | 45.67 | 43.53 | |
Income Tax Expense | 16.15 | 18.2 | 18.39 | 32.52 | 44.06 | 49 | |
Net Income | |||||||
Net Income | 93.1 | 140.2 | 136.3 | 183.8 | 259.2 | 270.8 | |
Supplemental | |||||||
EBIT | 113.5 | 159.7 | 156.2 | 216.3 | 303.3 | 306.9 | |
EBITDA | 122.4 | 174.3 | 172.4 | 233.7 | 325.7 | 330.7 | |