

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,850.8 | 2,155.1 | 2,363.7 | 2,746.6 | 3,195.3 | 3,319.2 | |
COGS | 503.7 | 609.4 | 677.3 | 699.6 | 782 | 831.5 | |
Gross Profit | 1,347.1 | 1,545.7 | 1,686.4 | 2,047 | 2,413.3 | 2,487.8 | |
Operating Expenses & Income | |||||||
Operating Income | 505.5 | 459.1 | 429.3 | 691.4 | 916.4 | 955.7 | |
Total Operating Expenses | 841.6 | 1,086.6 | 1,257 | 1,355.5 | 1,496.9 | 1,532 | |
R&D Expenses | 382 | 520.3 | 629 | 693.1 | 767.4 | 791.7 | |
Selling General & Admin Expenses | 171.5 | 217.6 | 246.5 | 265.7 | 300.7 | 412.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 14.73 | 45.86 | 133.7 | 208 | 267.2 | - | |
Income Tax Expense | 84.92 | 21.39 | 62.32 | 205.2 | 285.6 | 301.6 | |
Net Income | |||||||
Net Income | 427.4 | 487.7 | 525.7 | 714.1 | 908.9 | 941.7 | |
Supplemental | |||||||
EBIT | 468.5 | 450.6 | 588 | 919.4 | 1,194.5 | 1,243.2 | |
EBITDA | 505.5 | 488.2 | 620.7 | 958.8 | 1,245 | 1,299.6 | |