

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,389.5 | 1,936.1 | 2,235.6 | 2,343.1 | 2,331.4 | 4,690.3 | |
COGS | 595.8 | 488 | 562.1 | 615.2 | 687 | 1,302.6 | |
Gross Profit | 1,793.7 | 1,448.1 | 1,673.5 | 1,727.9 | 1,644.4 | 3,387.8 | |
Operating Expenses & Income | |||||||
Operating Income | 583.4 | 389.5 | 475 | 406.1 | 300.6 | 826.6 | |
Total Operating Expenses | 1,364.7 | 1,136.2 | 1,259.5 | 1,321.8 | 1,343.8 | 2,561.2 | |
R&D Expenses | 305.5 | 244.9 | 277 | 291.5 | 322.7 | 614.4 | |
Selling General & Admin Expenses | 230.5 | 203.9 | 212.6 | 207.9 | 1,022.5 | 207.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12.47) | (9.4) | (9.2) | (11) | (13.18) | (22.01) | |
Interest Income | 3.47928 | 16.5 | 19 | 11.7 | 10.2 | - | |
Income Tax Expense | 151.8 | 96 | 128 | 129.6 | 53.62 | 196.2 | |
Net Income | |||||||
Net Income | 419.1 | 300.6 | 356.8 | 388.9 | 147.1 | 536.2 | |
Supplemental | |||||||
EBIT | 583.4 | 406 | 494 | 529.5 | 300.6 | 820.6 | |
EBITDA | 689.2 | 486.9 | 576.9 | 619.9 | 406.4 | 1,016.9 | |