

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,222.1 | 1,368.4 | 1,500.7 | 1,646.7 | 1,734.7 | 1,734.7 | |
COGS | 403.3 | 479.8 | 483 | 570.7 | 534.1 | 534.1 | |
Gross Profit | 818.8 | 888.6 | 1,017.7 | 1,076 | 1,200.5 | 1,200.5 | |
Operating Expenses & Income | |||||||
Operating Income | 400.6 | 443.3 | 533.1 | 574.1 | 655.1 | 655.1 | |
Total Operating Expenses | 418.2 | 445.4 | 484.6 | 501.9 | 545.4 | 545.4 | |
R&D Expenses | 3.712 | 2.591 | 5.905 | 5.337 | - | - | |
Selling General & Admin Expenses | 418.2 | 445.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 1.103 | 2.336 | 6.074 | 9.879 | 15.52 | - | |
Income Tax Expense | 120.6 | 130 | 159.1 | 165.6 | 200.4 | 200.4 | |
Net Income | |||||||
Net Income | 283.5 | 321.1 | 388.1 | 418.8 | 471.6 | 471.6 | |
Supplemental | |||||||
EBIT | 404.1 | 451 | 547.2 | 584.3 | 655.1 | 668.6 | |
EBITDA | 406.8 | 454.2 | 552 | 589.5 | 660.9 | 674.3 | |