

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 428.4 | 444.4 | 407.9 | 495.6 | 511.1 | 1,006.6 | |
COGS | 44.14 | 49.01 | 40.27 | 30.06 | 25.06 | 212.5 | |
Gross Profit | 384.3 | 395.4 | 367.6 | 465.5 | 486 | 794.1 | |
Operating Expenses & Income | |||||||
Operating Income | 201.5 | 228.5 | 178.8 | 247.7 | 251 | 498.7 | |
Total Operating Expenses | 47.63 | 51.18 | 53.59 | 217.8 | 235 | 295.5 | |
R&D Expenses | 7.23 | 7.16 | 8.393 | 10.37 | 15.41 | 29.96 | |
Selling General & Admin Expenses | 41.3 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.517) | (1.088) | (0.183) | (0.624) | (0.392) | (4.113999) | |
Interest Income | 0.009 | 2.457 | 8.075 | 5.899 | 3.497 | - | |
Income Tax Expense | 43.75 | 51.69 | 40.3 | 53.61 | 56.34 | 109.9 | |
Net Income | |||||||
Net Income | 159.5 | 178.7 | 136.3 | 186.4 | 201.8 | 388.2 | |
Supplemental | |||||||
EBIT | 204.7 | 231.4 | 176.8 | 236.5 | 251 | 489.5 | |
EBITDA | 218.5 | 251.8 | 194 | 258 | 281.3 | 515.5 | |