

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,386 | 5,005 | 5,497 | 6,131 | 7,206 | 7,790 | |
COGS | 418 | 480 | 511 | 578 | 553 | 682 | |
Gross Profit | 3,968 | 4,525 | 4,986 | 5,553 | 6,653 | 7,108 | |
Operating Expenses & Income | |||||||
Operating Income | 618 | 989 | 1,128 | 1,369 | 1,578 | 2,146 | |
Total Operating Expenses | 3,350 | 3,536 | 3,858 | 4,184 | 5,075 | 4,962 | |
R&D Expenses | 1,115 | 1,219 | 1,373 | 1,485 | 1,740 | 1,721 | |
Selling General & Admin Expenses | 572 | 532 | 620 | 650 | 693 | 704 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76.2) | (71) | (8) | - | - | (8) | |
Interest Income | - | - | 26 | 34 | 27 | 27 | |
Income Tax Expense | 68 | 123 | 230 | 272 | 479 | 463 | |
Net Income | |||||||
Net Income | 497 | 823 | 906 | 1,112 | 1,124 | 1,642 | |
Supplemental | |||||||
EBIT | 641.2 | 1,017 | 1,136 | 1,384 | 1,808 | 2,107 | |
EBITDA | 789.2 | 1,167 | 1,275 | 1,564 | 1,906 | 2,308 | |