

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 673.7 | 688.6 | 691.3 | 713 | 802.6 | 1,375.6 | |
COGS | 234.9 | 337.9 | 367.7 | 382.2 | 326.8 | 633.3 | |
Gross Profit | 357.5 | 350.7 | 323.6 | 330.8 | 475.9 | 742.3 | |
Operating Expenses & Income | |||||||
Operating Income | 143.3 | 134.5 | 108.7 | 107.9 | 131.7 | 218.9 | |
Total Operating Expenses | 214.3 | 216.2 | 215 | 222.9 | 344.1 | 523.4 | |
R&D Expenses | 82.5 | 95.27 | 105.8 | 116.3 | 107.6 | 200.3 | |
Selling General & Admin Expenses | 69.74 | 74.89 | 75.08 | 77.1 | - | 56.39 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.949) | (0.731) | (0.644) | (6.041) | (3.898138) | (3.977447) | |
Interest Income | 0.834 | 7.941 | 12.02 | 13.16 | - | - | |
Income Tax Expense | 25.23 | 28.96 | 25.7 | 34.24 | 25.35 | 59.9 | |
Net Income | |||||||
Net Income | 120.4 | 116.1 | 96.89 | 83.76 | 117 | 176.1 | |
Supplemental | |||||||
EBIT | 146.5 | 145.8 | 123.2 | 110.2 | 131.7 | 222 | |
EBITDA | 182.6 | 177.7 | 156.1 | 146 | 164.5 | 280.3 | |