

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,460.8 | 1,395.1 | 1,524.3 | 1,606.6 | 1,769.7 | 1,747.6 | |
COGS | 502.6 | 943.8 | 894.5 | 1,204.8 | 1,361.1 | 1,297.4 | |
Gross Profit | 958.2 | 451.3 | 629.8 | 401.7 | 408.6 | 450.2 | |
Operating Expenses & Income | |||||||
Operating Income | 873.3 | 371.3 | 429.2 | 320.5 | 308.6 | 303.7 | |
Total Operating Expenses | 84.87 | 79.97 | 200.6 | 81.22 | 100.1 | 100.8 | |
R&D Expenses | 5.549 | 11.86 | 11.33 | 8.528 | 10.36 | 13.18 | |
Selling General & Admin Expenses | 55.73 | 60.99 | 50.86 | 55.34 | 68.46 | 55.06 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.535) | (14.09) | (39) | (32.45) | (42.71) | (60.93) | |
Interest Income | - | 6.291 | 14.44 | 9.618 | 9.178 | 8.074 | |
Income Tax Expense | 348.3 | 145.8 | 158.6 | 123.1 | 116.1 | 107.9 | |
Net Income | |||||||
Net Income | 522.6 | 200.7 | 234.2 | 142 | 168.7 | 104.6 | |
Supplemental | |||||||
EBIT | 872.4 | 360.6 | 431.8 | 297.6 | 327.5 | 295.4 | |
EBITDA | 916.3 | 481.7 | 555.4 | 446.2 | 507.8 | 476.2 | |