
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,302.2 | 1,696.1 | 1,741.7 | 1,666.9 | 1,733.5 | 1,733.3 | |
COGS | 230 | 408 | 414.1 | 419.4 | 350.2 | 359.7 | |
Gross Profit | 1,072.2 | 1,288.1 | 1,327.5 | 1,247.5 | 1,383.3 | 1,373.6 | |
Operating Expenses & Income | |||||||
Operating Income | 553.4 | 565.9 | 580.5 | 536.2 | 604.3 | 596.3 | |
Total Operating Expenses | 518.7 | 722.2 | 747 | 711.3 | 779 | 777.2 | |
R&D Expenses | 23.74 | 19.87 | 24.09 | 22.96 | - | - | |
Selling General & Admin Expenses | 87 | 141 | 135 | 107 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 10.56 | 35.59 | 1.502 | 2.934 | 5.921 | - | |
Income Tax Expense | 191.8 | 216.4 | 201.4 | 170 | 225.7 | 208.9 | |
Net Income | |||||||
Net Income | 422.4 | 369.3 | 373.9 | 330.8 | 297 | 319.8 | |
Supplemental | |||||||
EBIT | 553.4 | 565.9 | 580.5 | 536.2 | 604.3 | 596.3 | |
EBITDA | 653.7 | 740.5 | 760.5 | 721.7 | 762.8 | 752.5 | |