

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 501.1 | 565.9 | 626.7 | 671.4 | 746.8 | 748.3 | |
COGS | 70.94 | 81.3 | 81.74 | 80.83 | 101.2 | 101.3 | |
Gross Profit | 430.2 | 484.6 | 544.9 | 590.6 | 645.6 | 647 | |
Operating Expenses & Income | |||||||
Operating Income | 117.4 | 143.7 | 161.5 | 206.4 | 240.2 | 258.2 | |
Total Operating Expenses | 296.7 | 328.5 | 378.4 | 384.2 | 405.4 | 388.8 | |
R&D Expenses | 62.14 | 69.54 | 80.14 | 79.95 | 96.36 | 100.6 | |
Selling General & Admin Expenses | 51.53 | 53.48 | 49.38 | 50.91 | 58.46 | 113.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (19.17) | (25.78) | (16.39) | (17.5) | (39.55) | (39.84) | |
Interest Income | 32.03 | 27.04 | 2.134 | 0.853 | 67.12 | 35.21 | |
Income Tax Expense | 35.34 | 49.09 | 33.44 | 61.37 | 62.7 | 65.4 | |
Net Income | |||||||
Net Income | 50.05 | 67.6 | 114 | 123.1 | 118.2 | 130.3 | |
Supplemental | |||||||
EBIT | 117.4 | 137.4 | 164.3 | 201.9 | 240.2 | 242.2 | |
EBITDA | 168.3 | 191.1 | 219.7 | 248.1 | 294.1 | 295.2 | |