

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,107.2 | 2,515.9 | 2,761.9 | 2,976.7 | 3,219.5 | 3,286.1 | |
COGS | 466.5 | 536.1 | 572.6 | 621.7 | 663.1 | 677.1 | |
Gross Profit | 1,640.8 | 1,979.8 | 2,189.3 | 2,355.1 | 2,556.4 | 2,609 | |
Operating Expenses & Income | |||||||
Operating Income | (61.88) | (88.03) | 31.63 | 199.9 | 298.6 | 349.6 | |
Total Operating Expenses | 1,702.6 | 2,067.9 | 2,157.6 | 2,155.2 | 2,257.9 | 2,259.4 | |
R&D Expenses | 393.4 | 480.6 | 539.5 | 588.5 | 665 | 665.1 | |
Selling General & Admin Expenses | 232.8 | 316.2 | 419.6 | 376 | 389 | 390.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.443) | (6.389) | (6.844) | (1.55) | (2.546) | (2.619) | |
Interest Income | 1.413 | 4.539 | 68.89 | 49.56 | 51.3 | 44.28 | |
Income Tax Expense | 3.062 | 7.573 | 19.7 | (819.9) | 38.24 | 76.1 | |
Net Income | |||||||
Net Income | (69.98) | (97.45) | 73.98 | 1,067.9 | 309.1 | 315.2 | |
Supplemental | |||||||
EBIT | (60.47) | (83.49) | 100.5 | 249.5 | 335.5 | 393.9 | |
EBITDA | 21.44 | 2.763 | 195.6 | 357.3 | 562.2 | 648.9 | |