
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,454.4 | 2,665 | 2,949.1 | 3,749.8 | 4,440.7 | 4,440.7 | |
COGS | 369.6 | 613.5 | 761.5 | 1,052.5 | 1,008.5 | 1,008.5 | |
Gross Profit | 2,084.8 | 2,051.5 | 2,187.6 | 2,697.2 | 3,432.2 | 3,432.2 | |
Operating Expenses & Income | |||||||
Operating Income | 826.7 | 618.7 | 692.2 | 905.1 | 1,170.4 | 1,170.4 | |
Total Operating Expenses | 1,258.1 | 1,432.8 | 1,495.4 | 1,792.2 | 2,261.7 | 2,261.7 | |
R&D Expenses | 45.64 | 17.8 | 13.27 | 15.98 | - | - | |
Selling General & Admin Expenses | 182 | 145 | 130 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.047) | - | - | - | - | - | |
Interest Income | 0.047 | 0.037 | 0.045 | 1.159 | - | - | |
Income Tax Expense | 278.4 | 170.1 | 205.8 | 300.2 | 384.5 | 384.5 | |
Net Income | |||||||
Net Income | 539.5 | 440.1 | 463.5 | 558.6 | 730.1 | 730.1 | |
Supplemental | |||||||
EBIT | 826.7 | 618.7 | 692.2 | 905.1 | 1,170.4 | 1,170.4 | |
EBITDA | 892.5 | 796.4 | 1,009.2 | 1,311.1 | 1,501.3 | 1,501.3 | |