

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,695.8 | 2,813.2 | 2,816.1 | 3,088.1 | 3,416.7 | 3,416.7 | |
COGS | 539.6 | 593.3 | 557.6 | 574 | 607.8 | 607.8 | |
Gross Profit | 2,156.2 | 2,219.9 | 2,258.5 | 2,514.1 | 2,808.9 | 2,808.9 | |
Operating Expenses & Income | |||||||
Operating Income | 403.8 | 472.6 | 658.6 | 765.9 | 817.9 | 817.9 | |
Total Operating Expenses | 1,744.5 | 1,747.3 | 1,599.9 | 1,748.1 | 1,991 | 1,991 | |
R&D Expenses | 543.4 | 540.3 | 490.1 | 539.8 | 621.4 | 621.4 | |
Selling General & Admin Expenses | 274.6 | 263.4 | 268.8 | 322.3 | 374.3 | 374.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.4) | - | - | - | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 63.23 | 91.04 | 128.7 | 116 | 145.8 | 145.8 | |
Net Income | |||||||
Net Income | 322.2 | 394.9 | 566.8 | 692.4 | 722.1 | 722.1 | |
Supplemental | |||||||
EBIT | 411.7 | 538 | 667.2 | 791.4 | 855.8 | 855.8 | |
EBITDA | 527.3 | 650.7 | 774.2 | 883.8 | 952.4 | 952.4 | |