

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,501.5 | 6,892.7 | 8,027 | 9,221 | 11,480 | 11,480 | |
COGS | 1,718.7 | 1,909.7 | 2,059 | 2,451 | 3,403 | 3,403 | |
Gross Profit | 3,782.8 | 4,983 | 5,968 | 6,770 | 8,077 | 8,077 | |
Operating Expenses & Income | |||||||
Operating Income | (188.8) | 387.3 | 684 | 1,243 | 695 | 695 | |
Total Operating Expenses | 5,690.3 | 6,505.4 | 7,343 | 7,978 | 10,785 | 10,785 | |
R&D Expenses | 1,417.7 | 1,604 | 1,810 | 1,984 | 2,552 | 2,552 | |
Selling General & Admin Expenses | 2,553.9 | 2,991.7 | 3,474 | 3,543 | 4,830 | 4,830 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.4) | (20.5) | (8) | (3) | - | - | |
Interest Income | 15.6 | 224.4 | 318 | 364 | 374 | 374 | |
Income Tax Expense | 59.8 | - | - | - | - | - | |
Net Income | |||||||
Net Income | (267) | 439.7 | 2,578 | 1,134 | 307 | 307 | |
Supplemental | |||||||
EBIT | (188.8) | 586.8 | 996 | 1,599 | 536 | 536 | |
EBITDA | (179.8) | 869 | 1,280 | 1,942 | 1,391 | 1,391 | |