

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,386 | 5,005 | 5,497 | 6,131 | 7,206 | 7,507 | |
COGS | 418 | 480 | 511 | 578 | 650 | 665 | |
Gross Profit | 3,968 | 4,525 | 4,986 | 5,553 | 6,556 | 6,842 | |
Operating Expenses & Income | |||||||
Operating Income | 618 | 989 | 1,128 | 1,369 | 1,794 | 1,997 | |
Total Operating Expenses | 3,350 | 3,536 | 3,858 | 4,184 | 4,762 | 4,845 | |
R&D Expenses | 1,115 | 1,219 | 1,373 | 1,485 | 1,643 | 1,670 | |
Selling General & Admin Expenses | 572 | 532 | 620 | 650 | 693 | 693 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76.2) | (71) | (8) | - | - | (2) | |
Interest Income | - | - | 26 | 34 | 27 | 33 | |
Income Tax Expense | 68 | 123 | 230 | 272 | 479 | 505 | |
Net Income | |||||||
Net Income | 497 | 823 | 906 | 1,112 | 1,124 | 1,463 | |
Supplemental | |||||||
EBIT | 641.2 | 1,017 | 1,136 | 1,384 | 1,603 | 1,970 | |
EBITDA | 789.2 | 1,167 | 1,275 | 1,564 | 1,798 | 2,168 | |