

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 212.7 | 265.7 | 5,497 | 6,131 | 7,206 | 7,507 | |
COGS | 20.29 | 25.48 | 511 | 578 | 650 | 665 | |
Gross Profit | 192.4 | 240.2 | 4,986 | 5,553 | 6,556 | 6,842 | |
Operating Expenses & Income | |||||||
Operating Income | 29.94 | 52.51 | 1,128 | 1,369 | 1,794 | 2,027 | |
Total Operating Expenses | 182.7 | 213.2 | 4,369 | 4,762 | 5,412 | 5,480 | |
R&D Expenses | 54.05 | 64.72 | 1,373 | 1,485 | 1,643 | 1,670 | |
Selling General & Admin Expenses | 106.4 | 120.9 | 2,443 | 2,650 | 3,066 | 3,093 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.151377) | (2.282923) | - | - | - | - | |
Interest Income | - | - | 26 | 34 | 27 | 33 | |
Income Tax Expense | 3.296826 | 6.530223 | - | - | - | - | |
Net Income | |||||||
Net Income | 24.1 | 43.69 | 906 | 1,112 | 1,124 | 1,463 | |
Supplemental | |||||||
EBIT | 34.81 | 54.47 | - | - | - | - | |
EBITDA | 37.12 | 60.47 | - | - | - | - | |