

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,604 | 4,766.7 | 4,527.2 | 4,665.4 | 4,868.8 | 4,993.1 | |
COGS | 1,184.2 | 1,194.1 | 1,077.8 | 1,129.6 | 1,119 | 1,133.5 | |
Gross Profit | 3,419.8 | 3,572.6 | 3,449.4 | 3,535.8 | 3,749.7 | 3,859.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,194.4 | 266.3 | 525.3 | 813.3 | 1,123.6 | 1,185.1 | |
Total Operating Expenses | 3,409.6 | 4,500.4 | 4,001.9 | 3,852.1 | 3,745.1 | 3,808 | |
R&D Expenses | 407.6 | 839.9 | 803.2 | 852.4 | 844.9 | 903.4 | |
Selling General & Admin Expenses | 1,817.8 | 2,466.4 | 2,121 | 1,870.1 | 1,781.2 | 1,771 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (307.7) | 157.9 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,544.8 | 112.5 | 637.5 | 1,010.2 | 1,900.1 | 3,255.1 | |
Supplemental | |||||||
EBIT | 1,194.4 | 266.3 | - | - | - | - | |
EBITDA | 1,248.5 | 355.6 | - | - | - | - | |