
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,530.5 | 1,194.4 | 1,231.7 | 1,370.6 | 1,569.7 | 2,939.5 | |
COGS | 231 | 171.4 | 347.6 | 352.2 | 247.1 | 599 | |
Gross Profit | 1,299.5 | 1,023 | 884.1 | 1,018.5 | 1,322.7 | 2,340.5 | |
Operating Expenses & Income | |||||||
Operating Income | 758.4 | 655 | 606.4 | 742.8 | 902.1 | 1,673.6 | |
Total Operating Expenses | 541.2 | 368 | 277.7 | 275.6 | 420.6 | 696.1 | |
R&D Expenses | 213.5 | 160.4 | 158.9 | 158.1 | - | 158.1 | |
Selling General & Admin Expenses | 21.99 | 18.34 | 21.3 | 18.88 | 33.91 | 18.88 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10.28) | (7.251) | (10.31) | (17.34) | (16.67) | (29.72) | |
Interest Income | 4.609506 | 28.1 | 37.18 | 37.13 | 41.59 | - | |
Income Tax Expense | 129.1 | 103.3 | 111.4 | 137.8 | 161.1 | 298.8 | |
Net Income | |||||||
Net Income | 628.6 | 570.9 | 597.9 | 648 | 703 | 1,350.5 | |
Supplemental | |||||||
EBIT | 758.4 | 655 | 719.3 | 803.2 | 880.8 | 1,653.5 | |
EBITDA | 893 | 753.3 | 815.2 | 888.1 | 963.5 | 1,821 | |