

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 632.2 | 816.8 | 1,041.7 | 1,183.2 | 2,024 | 3,276.8 | |
COGS | 138.5 | 183.7 | 166.5 | 163.6 | 647.5 | 827.4 | |
Gross Profit | 493.7 | 633.1 | 875.2 | 1,019.5 | 1,376.4 | 2,449.4 | |
Operating Expenses & Income | |||||||
Operating Income | 256.1 | 301.5 | 380.7 | 442.6 | 637.4 | 1,093.6 | |
Total Operating Expenses | 237.6 | 259.9 | 494.5 | 576.9 | 739 | 1,355.7 | |
R&D Expenses | 96.9 | 127.7 | 255.3 | 281.5 | - | 426.3 | |
Selling General & Admin Expenses | 90.9 | 108.4 | 148.8 | 167.9 | - | 315.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.1) | (6.1) | (15.8) | (4.71014) | (200.8) | (209.2) | |
Interest Income | 1.4 | 7.8 | 2.6 | - | - | - | |
Income Tax Expense | 57.8 | 88.8 | 103.9 | 132.3 | 62.2 | 199.1 | |
Net Income | |||||||
Net Income | 194.7 | 212.2 | 262.8 | 304.9 | 259.1 | 577.6 | |
Supplemental | |||||||
EBIT | 255.5 | 307.1 | 382.5 | 491.7 | - | - | |
EBITDA | 321.4 | 395 | 496.6 | 640.9 | 637.4 | 1,445.3 | |