

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 632.2 | 544.5 | 696.5 | 1,183.2 | 2,057.1 | 3,273.9 | |
COGS | 138.5 | 122.5 | 111.3 | 163.6 | 658.1 | 826.7 | |
Gross Profit | 493.7 | 422.1 | 585.1 | 1,019.5 | 1,399 | 2,447.3 | |
Operating Expenses & Income | |||||||
Operating Income | 256.1 | 201 | 254.5 | 442.6 | 647.8 | 1,092.2 | |
Total Operating Expenses | 237.6 | 173.3 | 330.6 | 576.9 | 751.1 | 1,355 | |
R&D Expenses | 96.9 | 85.13 | 170.7 | 281.5 | 318.8 | 428.5 | |
Selling General & Admin Expenses | 90.9 | 72.27 | 94.34 | 167.9 | 408.7 | 172.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.4) | (4.266667) | (10.56) | (4.71014) | (204.1) | (209.1) | |
Interest Income | 1.4 | 5.2 | 1.738317 | - | 6 | - | |
Income Tax Expense | 57.8 | 59.2 | 69.47 | 132.3 | 63.22 | 198.7 | |
Net Income | |||||||
Net Income | 194.7 | 141.5 | 175.7 | 304.9 | 263.3 | 576.3 | |
Supplemental | |||||||
EBIT | 255.5 | 204.7 | 255.7 | 491.7 | 358.9 | - | |
EBITDA | 321.4 | 263.3 | 333.1 | 643.4 | 647.8 | 1,449.4 | |