
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,031.8 | 1,193.5 | 1,337.1 | 1,412.1 | 1,465 | 1,473 | |
COGS | 78.1 | 105.7 | 114.2 | 123.7 | 142.6 | 152.5 | |
Gross Profit | 953.7 | 1,087.8 | 1,222.8 | 1,288.4 | 1,322.4 | 1,320.5 | |
Operating Expenses & Income | |||||||
Operating Income | 31.55 | 58.35 | 79.04 | 151 | 184.5 | 172.8 | |
Total Operating Expenses | 1,000.3 | 1,135.2 | 1,258 | 1,261 | 1,280.4 | 1,300.2 | |
R&D Expenses | 276.5 | 305.6 | 332.6 | 326 | 313.7 | 299 | |
Selling General & Admin Expenses | 590 | 679 | 769 | 770.9 | 774.1 | 788.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | (1.596) | |
Interest Income | - | - | - | - | - | 5.097 | |
Income Tax Expense | - | - | - | - | - | - | |
Net Income | |||||||
Net Income | 39.67 | 36.35 | 99.17 | 132.8 | 145.6 | 126.5 | |
Supplemental | |||||||
EBIT | - | - | - | - | - | - | |
EBITDA | 87.23 | 103.2 | - | - | - | - | |