

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,099 | 1,194.4 | 1,231.7 | 1,370.6 | 1,556.7 | 2,928.1 | |
COGS | 165.9 | 171.4 | 347.6 | 352.2 | 245 | 597.3 | |
Gross Profit | 933.2 | 1,023 | 884.1 | 1,018.5 | 1,311.7 | 2,330.8 | |
Operating Expenses & Income | |||||||
Operating Income | 544.6 | 655 | 606.4 | 742.8 | 894.6 | 1,667.2 | |
Total Operating Expenses | 388.6 | 368 | 277.7 | 275.6 | 417.1 | 692.9 | |
R&D Expenses | 153.3 | 160.4 | 164.9 | 158.1 | - | 158.1 | |
Selling General & Admin Expenses | 15.79 | 18.34 | 21.3 | 18.88 | 25.31 | 89.7 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.384) | (7.251) | (10.31) | (17.34) | (16.54) | (29.7) | |
Interest Income | 3.31 | 28.1 | 37.18 | 37.13 | 41.59 | - | |
Income Tax Expense | 92.69 | 103.3 | 111.4 | 137.8 | 159.8 | 297.6 | |
Net Income | |||||||
Net Income | 451.4 | 570.9 | 597.9 | 648 | 697.2 | 1,345.5 | |
Supplemental | |||||||
EBIT | 552 | 681.1 | 719.3 | 803.2 | 873.5 | 1,647.3 | |
EBITDA | 648.6 | 779.4 | 815.2 | 888.1 | 955.5 | 1,814.2 | |