

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 440.5 | 565.9 | 626.7 | 671.4 | 746.5 | 749 | |
COGS | 62.37 | 81.3 | 81.74 | 80.83 | 101.2 | 101.4 | |
Gross Profit | 378.1 | 484.6 | 544.9 | 590.6 | 645.3 | 647.6 | |
Operating Expenses & Income | |||||||
Operating Income | 103.2 | 143.7 | 166.6 | 206.4 | 240.1 | 258.5 | |
Total Operating Expenses | 274.9 | 340.9 | 378.4 | 384.2 | 405.2 | 389.1 | |
R&D Expenses | 54.62 | 69.54 | 80.14 | 79.95 | 96.33 | 100.7 | |
Selling General & Admin Expenses | 45.3 | 53.48 | 49.38 | 50.91 | 58.46 | 25.95 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (13.75) | (20.71) | (16.39) | (17.5) | (39.54) | (39.88) | |
Interest Income | 0.526581 | 4.267 | 2.134 | 0.853 | 0.467 | 0.237 | |
Income Tax Expense | 31.06 | 49.09 | 33.44 | 61.37 | 62.67 | 65.45 | |
Net Income | |||||||
Net Income | 44 | 67.6 | 114 | 123.1 | 118.2 | 130.4 | |
Supplemental | |||||||
EBIT | 103.2 | 137.4 | 166.6 | 201.9 | 240.1 | 242.4 | |
EBITDA | 148 | 191.1 | 197.8 | 248.1 | 293.9 | 295.5 | |