

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,310.7 | 3,802.6 | 4,190.9 | 4,399.6 | 4,747.9 | 4,805.4 | |
COGS | 874.2 | 1,184.6 | 1,231.6 | 1,191 | 849.5 | 823.6 | |
Gross Profit | 2,436.5 | 2,618 | 2,959.3 | 3,208.5 | 3,898.4 | 3,981.8 | |
Operating Expenses & Income | |||||||
Operating Income | 569.4 | 283.7 | 448.6 | 380.9 | 311 | 394.5 | |
Total Operating Expenses | 1,867.2 | 2,334.4 | 2,510.7 | 2,827.7 | 3,587.5 | 3,587.3 | |
R&D Expenses | 166.6 | 131.5 | 107.6 | 168.2 | - | - | |
Selling General & Admin Expenses | 72 | 69 | 89 | 95 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9.871) | (9.523) | (10.08) | (14.44) | (17.07) | (15.34) | |
Interest Income | 0.031 | 0.02 | 0.029 | 2.201 | 7.812 | - | |
Income Tax Expense | 152.2 | 112.7 | (12.36) | 206.5 | 123.7 | 163.2 | |
Net Income | |||||||
Net Income | 411.7 | (518.5) | 535.7 | (497) | 351.4 | 396.2 | |
Supplemental | |||||||
EBIT | 569.4 | 283.7 | 448.6 | 380.9 | 311 | 394.5 | |
EBITDA | 703.8 | 735.8 | 937.8 | 867.3 | 529.9 | 620.1 | |