

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 756.6 | 861.7 | 999.6 | 1,199.8 | 1,313.4 | 1,337.2 | |
COGS | 415.6 | 466.2 | 469.7 | 507.2 | 400.3 | 365.1 | |
Gross Profit | 340.9 | 395.5 | 529.9 | 692.6 | 913.1 | 972.1 | |
Operating Expenses & Income | |||||||
Operating Income | 40.57 | 37.65 | 128.1 | 230.1 | 322.5 | 341.1 | |
Total Operating Expenses | 300.3 | 357.9 | 401.7 | 462.5 | 590.7 | 631.1 | |
R&D Expenses | 157.4 | 193.4 | 218.8 | 239.5 | 262.5 | 268.8 | |
Selling General & Admin Expenses | 84.38 | 95.63 | 103.7 | 132.3 | 232.9 | 238.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (36.57) | (48.42) | (55.45) | (60.63) | (57.13) | (54.86) | |
Interest Income | 1.501 | 1.763 | 12.14 | 13.91 | 11.73 | 10.88 | |
Income Tax Expense | (22.45) | (11.95) | 19.33 | 19.33 | 62.23 | 68.19 | |
Net Income | |||||||
Net Income | (44.29) | (26.14) | 55.71 | 96.7 | 215.2 | 230.7 | |
Supplemental | |||||||
EBIT | (34.22) | 10.33 | 129.3 | 175.1 | 334.6 | 330 | |
EBITDA | 103 | 171.5 | 282.4 | 337.5 | 489.2 | 458.5 | |