
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,085.9 | 4,465.1 | 5,238.1 | 5,548.4 | 6,063.5 | 11,597.6 | |
COGS | 1,478.5 | 1,548.1 | 1,767.7 | 1,909.4 | 2,151 | 4,146.2 | |
Gross Profit | 2,607.4 | 2,917 | 3,470.5 | 3,638.9 | 3,912.5 | 7,451.4 | |
Operating Expenses & Income | |||||||
Operating Income | 775.9 | 857.9 | 1,194.3 | 1,197.2 | 1,207.7 | 2,484.3 | |
Total Operating Expenses | 1,830.4 | 2,056.5 | 2,276.2 | 2,441.8 | 2,704.8 | 4,967.1 | |
R&D Expenses | - | 168.2 | 195.6 | 201.3 | - | 318.6 | |
Selling General & Admin Expenses | 377.3 | 445.6 | 506.3 | 529.9 | 2,825.5 | 840.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38.4) | (45.34) | (37.79) | (32.45) | (27.31) | (37.32) | |
Interest Income | 37.07 | 7.076 | 18.85 | 44.22 | 40.21 | 26.81 | |
Income Tax Expense | 216.8 | 229.5 | 365 | 320.7 | 358.8 | 678.5 | |
Net Income | |||||||
Net Income | 558.9 | 621.3 | 849.1 | 892.6 | 1,000.3 | 1,890.5 | |
Supplemental | |||||||
EBIT | 758.3 | 844.5 | 1,250.9 | 1,211.5 | 1,207.7 | 2,466.2 | |
EBITDA | 851.1 | 961.6 | 1,667.6 | 1,341.4 | 1,646 | 2,879 | |