

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 263.4 | 335 | 369.3 | 414.1 | 419.3 | 412.9 | |
COGS | 144.5 | 143.3 | 165.6 | 212.7 | 231.7 | 231.4 | |
Gross Profit | 118.9 | 191.7 | 203.7 | 201.4 | 187.6 | 181.5 | |
Operating Expenses & Income | |||||||
Operating Income | 54.79 | 115.9 | 134.3 | 97.76 | 84.04 | 75.94 | |
Total Operating Expenses | 62.08 | 68 | 69.39 | 316.4 | 335.2 | 337 | |
R&D Expenses | 41.06 | 37.57 | 41.25 | 51.18 | 54.4 | 54.51 | |
Selling General & Admin Expenses | 31.48 | 15.23 | 11.72 | 52.49 | 49.11 | 51.03 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.944734) | (25.13) | - | - | - | (0.376) | |
Interest Income | 1.19921 | - | - | - | - | 0.567 | |
Income Tax Expense | 14.96 | 33.41 | 34.35 | - | - | - | |
Net Income | |||||||
Net Income | 43.13 | 107.6 | 97.54 | 121.5 | 53.15 | 47.6 | |
Supplemental | |||||||
EBIT | 54.79 | 115.9 | 134.3 | 97.76 | 84.04 | 75.32 | |
EBITDA | 87.52 | 136.7 | 161.5 | 149.9 | 142.9 | 137.9 | |