

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 385.3 | 450.9 | 536.9 | 637.8 | 751.5 | 772.5 | |
COGS | 131.7 | 153.1 | 182.1 | 210.7 | 231.6 | 233.1 | |
Gross Profit | 253.6 | 297.8 | 354.8 | 427.1 | 519.9 | 539.4 | |
Operating Expenses & Income | |||||||
Operating Income | 55.09 | 71.18 | 77.25 | 88.88 | 118.3 | 122.3 | |
Total Operating Expenses | 198.5 | 226.6 | 261.5 | 338.2 | 401.6 | 417.1 | |
R&D Expenses | 39.04 | 45.75 | 53.65 | 62.81 | 68.68 | 68.84 | |
Selling General & Admin Expenses | 61.3 | 67.34 | 84.89 | 102.9 | 126.6 | 137.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.544) | (0.142) | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 8.944 | 16.19 | 19.74 | 22.42 | 30.5 | 26.8 | |
Net Income | |||||||
Net Income | 44.6 | 55.13 | 65.82 | 77.05 | 93.34 | 78 | |
Supplemental | |||||||
EBIT | 53.54 | 71.18 | 77.25 | 99.48 | 118.3 | 122.3 | |
EBITDA | 78.45 | 99.37 | 110.6 | 141.7 | 176.6 | 183.2 | |