

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 929.4 | 1,158.5 | 1,430.5 | 1,698.7 | 2,018.4 | 2,095.6 | |
COGS | 172.9 | 222.9 | 266.5 | 320.2 | 372.3 | 390.5 | |
Gross Profit | 756.6 | 935.6 | 1,164.1 | 1,378.5 | 1,646.1 | 1,705.1 | |
Operating Expenses & Income | |||||||
Operating Income | 81.31 | 92.81 | 128.4 | 179.4 | 263.9 | 273.1 | |
Total Operating Expenses | 675.3 | 842.8 | 1,035.7 | 1,199.1 | 1,382.2 | 1,432.1 | |
R&D Expenses | 156.3 | 218.3 | 304.7 | 384.6 | 474.3 | 502.1 | |
Selling General & Admin Expenses | 126.6 | 150 | 174.4 | 195.3 | 217.4 | 222.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.19) | (3.409) | (37.28) | - | - | - | |
Interest Income | 10.19 | 9.309 | 37.28 | 48.28 | - | 25.32 | |
Income Tax Expense | 19.21 | (17.99) | 0.283 | (260.3) | 137.1 | 147.8 | |
Net Income | |||||||
Net Income | 52.45 | 108 | 154.6 | 483.7 | 162.7 | 151.4 | |
Supplemental | |||||||
EBIT | 81.85 | 93.38 | 154.9 | 223.4 | 299.8 | 280.5 | |
EBITDA | 138.7 | 148 | 209.9 | 271.5 | 323.8 | 305.8 | |