

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,386.4 | 5,005 | 5,497 | 6,131 | 7,206 | 7,790 | |
COGS | 418.5 | 480 | 511 | 578 | 650 | 682 | |
Gross Profit | 3,967.9 | 4,525 | 4,986 | 5,553 | 6,556 | 7,108 | |
Operating Expenses & Income | |||||||
Operating Income | 617.6 | 989 | 1,128 | 1,369 | 1,794 | 2,175 | |
Total Operating Expenses | 3,768.8 | 4,016 | 4,369 | 4,762 | 5,412 | 5,615 | |
R&D Expenses | 1,114.8 | 1,219 | 1,373 | 1,485 | 1,643 | 1,721 | |
Selling General & Admin Expenses | 2,194.8 | 2,277 | 2,443 | 2,650 | 3,066 | 3,161 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (65) | (43) | - | - | - | - | |
Interest Income | - | - | 26 | 34 | 27 | 27 | |
Income Tax Expense | 68 | 123 | - | - | - | - | |
Net Income | |||||||
Net Income | 497 | 823 | 906 | 1,112 | 1,124 | 1,642 | |
Supplemental | |||||||
EBIT | 718 | 1,026 | 1,128 | 1,369 | 1,794 | 2,175 | |
EBITDA | 765.7 | 1,139 | 1,267 | 1,549 | 1,989 | 2,376 | |