
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 910.4 | 1,353.9 | 1,652.1 | 2,063.4 | 3,119.1 | 3,119.1 | |
COGS | 249.8 | 399.5 | 401.7 | 548.3 | 1,244.1 | 1,244.1 | |
Gross Profit | 660.6 | 954.4 | 1,250.3 | 1,515.1 | 1,875 | 1,875 | |
Operating Expenses & Income | |||||||
Operating Income | 71.12 | 208.6 | 365.7 | 428.3 | 459.4 | 459.4 | |
Total Operating Expenses | 589.5 | 745.8 | 884.7 | 1,086.8 | 1,415.6 | 1,415.6 | |
R&D Expenses | 95.07 | 100.4 | 126.5 | 142.3 | - | - | |
Selling General & Admin Expenses | - | 106 | 114 | 108 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.107) | (0.077) | (1.153) | (0.501) | (0.01) | (0.01) | |
Interest Income | 0.5 | 0.499 | 0.512 | - | - | - | |
Income Tax Expense | (13.6) | (26.43) | (60.19) | 127.4 | 121.5 | 121.5 | |
Net Income | |||||||
Net Income | 91.97 | 228.5 | 403.8 | 298.3 | 345.1 | 345.1 | |
Supplemental | |||||||
EBIT | 71.12 | 208.6 | 365.7 | 428.3 | 459.4 | 459.4 | |
EBITDA | 83.43 | 245.8 | 408 | 479.4 | 529 | 529 | |