
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,068.5 | 2,120.3 | 2,498.1 | 2,501.6 | 2,584.6 | 2,584.6 | |
COGS | 781.7 | 728.3 | 1,235.7 | 1,221.7 | 1,285.3 | 1,285.3 | |
Gross Profit | 1,286.8 | 1,392 | 1,262.5 | 1,279.9 | 1,299.4 | 1,299.4 | |
Operating Expenses & Income | |||||||
Operating Income | 348.5 | 243.5 | 319 | 298 | 303 | 303 | |
Total Operating Expenses | 938.3 | 1,148.5 | 943.5 | 981.9 | 996.4 | 996.4 | |
R&D Expenses | 154.2 | 383.6 | 38.83 | 89.42 | - | - | |
Selling General & Admin Expenses | 947 | 764.9 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.099) | (9.257) | - | - | - | - | |
Interest Income | 1.49 | 0.047 | 0.109 | 1.869 | 8.527 | - | |
Income Tax Expense | 102 | 64.65 | 102.5 | 82.91 | 102.8 | 102.8 | |
Net Income | |||||||
Net Income | 248.6 | 174.8 | 218.9 | 220.2 | 212.8 | 212.8 | |
Supplemental | |||||||
EBIT | 350.6 | 239.4 | 321.3 | 303.1 | 315.6 | 315.6 | |
EBITDA | 434.7 | 346 | 694.9 | 587 | 566 | 566 | |