

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 385 | 480.3 | 540.4 | 564.7 | 596.9 | 605.2 | |
COGS | 172.3 | 216.9 | 238.8 | 246.5 | 267.2 | 266.6 | |
Gross Profit | 212.7 | 263.4 | 301.6 | 318.2 | 329.7 | 338.6 | |
Operating Expenses & Income | |||||||
Operating Income | 44.04 | 58.38 | 66.6 | 82.9 | 85.1 | 88.85 | |
Total Operating Expenses | 164.2 | 205 | 235 | 235.3 | 244.6 | 249.7 | |
R&D Expenses | 48.61 | 58.29 | 67.7 | 68.6 | 68.3 | 70.43 | |
Selling General & Admin Expenses | 14.56 | 146.9 | 168.2 | 167.2 | 177 | 136.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.8791) | (0.9341) | (11.9) | (3.002138) | (21) | (14.01) | |
Interest Income | - | 0.28023 | 8.2 | 9.4 | 12.9 | 7.9 | |
Income Tax Expense | 7.82399 | 13.54 | 14.2 | 17 | 17.4 | 19.01 | |
Net Income | |||||||
Net Income | 34.28 | 42.03 | 48.9 | 63.7 | 59.8 | 65.33 | |
Supplemental | |||||||
EBIT | 43.43 | 65.76 | 75 | 83.5 | 98.1 | 96.95 | |
EBITDA | 62.5 | 87.81 | 99.3 | 107.8 | 125.8 | 124.1 | |