

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,779.3 | 1,952.8 | 2,446.9 | 3,039.4 | 4,348.8 | 4,348.8 | |
COGS | 553.3 | 785 | 904.3 | 1,009.7 | 1,708.5 | 1,719 | |
Gross Profit | 1,226 | 1,167.7 | 1,542.6 | 2,029.7 | 2,640.3 | 2,629.8 | |
Operating Expenses & Income | |||||||
Operating Income | 103.5 | 203 | 497.9 | 817 | 1,364.2 | 1,364.2 | |
Total Operating Expenses | 1,122.6 | 964.8 | 1,044.7 | 1,212.7 | 1,276.1 | 1,265.6 | |
R&D Expenses | 138 | 111 | 189 | - | - | - | |
Selling General & Admin Expenses | 115 | 140 | 127 | 132 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.012) | (0.001) | - | (0.252) | (0.457) | (0.457) | |
Interest Income | 51.39 | 0.136 | 0.017 | 1.048 | 6.464 | - | |
Income Tax Expense | 35.28 | 60.12 | 108.8 | 193.5 | 358.7 | 358.7 | |
Net Income | |||||||
Net Income | 121 | 187.3 | 432.2 | 687 | 1,099.9 | 1,099.9 | |
Supplemental | |||||||
EBIT | 156.3 | 203 | 495.4 | 880.8 | 1,364.2 | 1,390.5 | |
EBITDA | 209.3 | 257.3 | 538 | 925.1 | 1,429.3 | 1,455.6 | |