

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,099.9 | 4,393 | 4,527.2 | 4,665.4 | 4,868.8 | 4,933.1 | |
COGS | 1,054.6 | 1,100.5 | 1,077.8 | 1,129.6 | 1,119 | 1,114.9 | |
Gross Profit | 3,045.3 | 3,292.5 | 3,449.4 | 3,535.8 | 3,749.7 | 3,818.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,063.6 | 245.4 | 525.3 | 813.3 | 1,123.6 | 1,192.5 | |
Total Operating Expenses | 1,981.7 | 3,047.1 | 2,924.1 | 2,722.5 | 2,626.1 | 2,625.6 | |
R&D Expenses | 363 | 774.1 | 803.2 | 852.4 | 844.9 | 867.4 | |
Selling General & Admin Expenses | 482.8 | 576.4 | 579.6 | 442.7 | 392.9 | 386.9 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81.8) | (33.72) | - | - | - | - | |
Interest Income | 24.56 | 37.57 | 109.8 | 177.1 | 969.8 | 983.4 | |
Income Tax Expense | (274) | 145.6 | 194.8 | 305.3 | 522.1 | 566.9 | |
Net Income | |||||||
Net Income | 1,375.6 | 103.7 | 637.5 | 1,010.2 | 1,900.1 | 2,071.2 | |
Supplemental | |||||||
EBIT | 1,101.6 | 249.3 | 832.3 | 1,315.6 | 2,422.3 | 2,638.1 | |
EBITDA | 1,149.8 | 331.6 | 936.8 | 1,438.2 | 2,555.1 | 2,785.9 | |