

| 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 | 168.7 | |
Gross Profit | 953.7 | 1,087.8 | 1,222.8 | 1,288.4 | 1,322.4 | 1,304.3 | |
Operating Expenses & Income | |||||||
Operating Income | 31.51 | 58.35 | 79.04 | 151 | 185.1 | 178.1 | |
Total Operating Expenses | 922.2 | 1,029.4 | 1,143.8 | 1,137.3 | 1,137.8 | 1,126.1 | |
R&D Expenses | 276.5 | 305.6 | 332.6 | 326 | 313.7 | 299 | |
Selling General & Admin Expenses | 135.8 | 164.1 | 212.4 | 185 | 182 | 181.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.116) | (8.425) | - | - | - | (1.596) | |
Interest Income | - | - | - | - | - | 5.097 | |
Income Tax Expense | (5.953) | 30.43 | 5.909 | 50.11 | 58.43 | 57.65 | |
Net Income | |||||||
Net Income | 39.67 | 36.35 | 99.17 | 132.8 | 145.6 | 126.5 | |
Supplemental | |||||||
EBIT | 31.55 | 66.78 | 105.1 | 183 | 204 | 184.2 | |
EBITDA | 126.6 | 163.3 | 175.3 | 238.5 | 264.5 | 249 | |