

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 788.9 | 1,005.2 | 815.9 | 987.3 | 1,005.3 | 1,120.1 | |
COGS | 359.8 | 466 | 395.6 | 472 | 505.5 | 556.1 | |
Gross Profit | 429.1 | 539.2 | 420.3 | 515.3 | 499.8 | 564.1 | |
Operating Expenses & Income | |||||||
Operating Income | 156.4 | 236.7 | 116.1 | 187.1 | 132.9 | 139.8 | |
Total Operating Expenses | 272.7 | 302.5 | 304.2 | 328.2 | 366.8 | 424.2 | |
R&D Expenses | 96.12 | 112 | 104.4 | 116.8 | 132 | 142.6 | |
Selling General & Admin Expenses | 67.96 | 69.58 | 83.15 | 85.85 | 107.1 | 123.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.725) | (5.011) | - | - | - | - | |
Interest Income | 1.163 | 5.011 | 16.36 | 33.49 | 34.97 | 27.42 | |
Income Tax Expense | 13.33 | 18.25 | 11.42 | 18.78 | 26.14 | 25.45 | |
Net Income | |||||||
Net Income | 142.3 | 223.3 | 121.2 | 201.7 | 136.8 | 132.6 | |
Supplemental | |||||||
EBIT | 155.7 | 241.6 | 132.6 | 220.4 | 162.9 | 158.1 | |
EBITDA | 221.5 | 306.2 | 199.8 | 282.8 | 223.3 | 264.7 | |