

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 328.3 | 454.8 | 461.1 | 556.6 | 707.6 | 756.3 | |
COGS | 98.43 | 140.8 | 142.3 | 136.7 | 170.1 | 164.4 | |
Gross Profit | 229.9 | 314 | 318.8 | 419.9 | 537.6 | 592 | |
Operating Expenses & Income | |||||||
Operating Income | 29.95 | 80.05 | 91.5 | 179 | 260.2 | 268.6 | |
Total Operating Expenses | 199.9 | 234 | 227.3 | 240.9 | 277.3 | 323.4 | |
R&D Expenses | 135.7 | 158.8 | 156.8 | 162.9 | 187.7 | 200.1 | |
Selling General & Admin Expenses | 91.06 | 106.7 | 109.8 | 104.1 | 89.64 | 156.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.71) | (1.874) | (1.49) | (1.416) | (1.373) | (1.195) | |
Interest Income | 9.711 | 7.771 | 7.947 | 18.45 | 23.11 | 27.24 | |
Income Tax Expense | 4.952 | 6.485 | (146.7) | 20.22 | 51.5 | 54.93 | |
Net Income | |||||||
Net Income | 18.33 | (14.31) | 333.9 | 179.8 | 230.5 | 239.7 | |
Supplemental | |||||||
EBIT | 33.99 | (5.951) | 188.7 | 201.5 | 283.3 | 309.4 | |
EBITDA | 78.27 | 41.17 | 241.1 | 239.3 | 314.1 | 319.4 | |