

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,095.5 | 3,867 | 4,621.7 | 6,896.8 | 10,226.1 | 10,226.1 | |
COGS | 1,335.6 | 1,407.7 | 1,952.4 | 3,672.8 | 5,705 | 5,705 | |
Gross Profit | 2,759.9 | 2,459.3 | 2,669.2 | 3,224 | 4,521.1 | 4,521.1 | |
Operating Expenses & Income | |||||||
Operating Income | 596.7 | 623.3 | 592.8 | 677.9 | 1,069.2 | 1,069.2 | |
Total Operating Expenses | 2,163.1 | 1,836 | 2,076.4 | 2,546 | 3,451.9 | 3,451.9 | |
R&D Expenses | 41.44 | 24.33 | 26.88 | 56.28 | - | - | |
Selling General & Admin Expenses | 2,125.5 | 1,816.3 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.571) | (0.04) | (0.992) | (23.3) | (56.6) | (56.6) | |
Interest Income | 1.075 | 5.422 | 1.485 | 2.484 | 5.92 | - | |
Income Tax Expense | 177.2 | 206.3 | 184.7 | 265.9 | 386.4 | 386.4 | |
Net Income | |||||||
Net Income | 472.7 | 423.3 | 349.2 | 423.8 | 658.1 | 658.1 | |
Supplemental | |||||||
EBIT | 650 | 629.6 | 534.1 | 762.7 | 1,146.7 | 1,146.7 | |
EBITDA | 835.7 | 770 | 713.6 | 1,025.2 | 1,509.9 | 1,509.9 | |