
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,107.9 | 2,007.2 | 2,071.7 | 2,203 | 2,533.8 | 2,559.3 | |
COGS | 1,282.8 | 1,036.8 | 981 | 1,085 | 1,276 | 1,277.6 | |
Gross Profit | 825.1 | 970.4 | 1,090.7 | 1,118 | 1,257.8 | 1,281.7 | |
Operating Expenses & Income | |||||||
Operating Income | 282.8 | 392.6 | 493.4 | 490.3 | 607.2 | 608.9 | |
Total Operating Expenses | 542.3 | 577.8 | 597.6 | 627.7 | 650.6 | 672.8 | |
R&D Expenses | 34.7 | 62 | 61.61 | 66.08 | - | - | |
Selling General & Admin Expenses | 58 | 71 | 78 | 81 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.072) | (0.033) | - | - | - | - | |
Interest Income | 0.029 | 0.001 | 0.101 | 0.595 | 5.117 | - | |
Income Tax Expense | 98.11 | 96.4 | 142.4 | 148.2 | 174.4 | 178.6 | |
Net Income | |||||||
Net Income | 248.7 | 206.1 | 354.5 | 364.2 | 518.1 | 519.3 | |
Supplemental | |||||||
EBIT | 349.8 | 302.5 | 496.9 | 512.5 | 607.2 | 613.2 | |
EBITDA | 467.6 | 394.6 | 555.4 | 571.3 | 663 | 668 | |