

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,641.1 | 1,955.7 | 2,235.6 | 2,343.1 | 2,347.6 | 4,687.2 | |
COGS | 411 | 488 | 562.1 | 615.2 | 688 | 1,302.5 | |
Gross Profit | 1,230.1 | 1,467.7 | 1,673.5 | 1,727.9 | 1,659.6 | 3,384.6 | |
Operating Expenses & Income | |||||||
Operating Income | 361.7 | 412.4 | 475 | 406.1 | 209.2 | 823.9 | |
Total Operating Expenses | 868.4 | 1,055.3 | 1,259.5 | 1,321.8 | 1,450.4 | 2,560.7 | |
R&D Expenses | 210.7 | 244.9 | 277 | 291.5 | 323.2 | 614.3 | |
Selling General & Admin Expenses | 159 | 203.9 | 212.6 | 207.9 | 277.8 | 207.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.6) | (9.4) | (9.2) | (11) | (13.2) | (22.25) | |
Interest Income | 2.4 | 16.5 | 19 | 11.7 | 10.2 | - | |
Income Tax Expense | 104.7 | 96 | 128 | 129.6 | 66.6 | 195.5 | |
Net Income | |||||||
Net Income | 289.1 | 300.6 | 356.8 | 388.9 | 147.3 | 533 | |
Supplemental | |||||||
EBIT | 361.7 | 406 | 494 | 529.5 | 227.1 | 817.9 | |
EBITDA | 434.7 | 486.9 | 575.5 | 623.6 | 334.7 | 1,014.1 | |