

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 852.7 | 1,174.6 | 1,402.5 | 1,595.2 | 1,771.3 | 1,771.3 | |
COGS | 287 | 367 | 441.7 | 498.2 | 545.8 | 545.8 | |
Gross Profit | 565.6 | 807.6 | 960.8 | 1,097 | 1,225.5 | 1,225.5 | |
Operating Expenses & Income | |||||||
Operating Income | 84.59 | 155 | 260.1 | 304 | 386 | 386 | |
Total Operating Expenses | 481.1 | 652.5 | 700.7 | 793 | 839.5 | 839.5 | |
R&D Expenses | 102.9 | 164 | 178.3 | 205.9 | 221.4 | 221.4 | |
Selling General & Admin Expenses | 163.7 | 191.8 | 187.4 | 212.9 | 224.2 | 224.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.498) | (0.752) | (0.758) | (13.05) | - | - | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | (7.18) | 17.79 | 70.25 | 81.94 | 117.6 | 117.6 | |
Net Income | |||||||
Net Income | 90.78 | 140.8 | 206.8 | 227.1 | 269.7 | 269.7 | |
Supplemental | |||||||
EBIT | 84.09 | 159.4 | 277.8 | 322.1 | 387.3 | 387.3 | |
EBITDA | 134.3 | 220.2 | 354.2 | 421.8 | 499.1 | 499.1 | |