

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,160.3 | 1,852.8 | 2,034.1 | 2,248.1 | 2,588.9 | 4,245.5 | |
COGS | 609.3 | 974.9 | 1,030.3 | 1,114.5 | 1,362.1 | - | |
Gross Profit | 551 | 877.9 | 1,003.8 | 1,133.6 | 1,226.8 | - | |
Operating Expenses & Income | |||||||
Operating Income | 216.6 | 321.5 | 367.7 | 409.5 | 530 | 823.7 | |
Total Operating Expenses | 334.3 | 556.4 | 636.1 | 724.1 | 696.8 | 1,513.7 | |
R&D Expenses | 44.58 | 71.2 | 74.4 | - | - | 69.05 | |
Selling General & Admin Expenses | 240.9 | 404.4 | 415.4 | 485.8 | 515.4 | 750.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6.61809) | (18.3) | (29.6) | (32.7) | (35.99) | (67.74) | |
Interest Income | 0.15214 | 1.8 | 3.1 | 6.4 | 6 | - | |
Income Tax Expense | 45.79 | 57.2 | 71.5 | 87.9 | 118.7 | 181.4 | |
Net Income | |||||||
Net Income | 185.9 | 234.5 | 268.8 | 296.4 | 373.3 | 588.9 | |
Supplemental | |||||||
EBIT | 216.6 | 309.1 | 369.9 | 417 | 527.1 | 840.2 | |
EBITDA | 284 | 410.6 | 475.5 | 537.3 | 658.5 | 1,096.3 | |