

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29,749.6 | 31,352 | 34,857 | 37,895 | 41,565.3 | 43,983.1 | |
COGS | 7,889.9 | 8,360 | 8,541 | 8,643 | 10,275 | 11,593.2 | |
Gross Profit | 21,859.6 | 22,992 | 26,316 | 29,252 | 31,290.3 | 32,389.9 | |
Operating Expenses & Income | |||||||
Operating Income | 615.4 | 1,030 | 5,011 | 7,205 | 8,925.7 | 9,504.7 | |
Total Operating Expenses | 21,244.2 | 21,134 | 21,305 | 22,047 | 22,364.7 | 22,885.2 | |
R&D Expenses | 5,014 | 5,055 | 4,906 | 5,493 | 5,998.8 | 6,372.7 | |
Selling General & Admin Expenses | 2,917.5 | 2,553 | 2,534 | 2,836 | 3,000 | 3,034 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,464.9) | (2,265) | - | - | (324.3) | (912.3) | |
Interest Income | 1,359.9 | - | - | - | - | - | |
Income Tax Expense | 98.82 | 452 | 814 | 1,241 | 2,065 | 2,753.5 | |
Net Income | |||||||
Net Income | 1,621.6 | 208 | 4,136 | 6,197 | 7,464.2 | 9,670.9 | |
Supplemental | |||||||
EBIT | 615.4 | 1,858 | 5,999 | 7,666 | 8,925.7 | 10,075.9 | |
EBITDA | 4,318.9 | 5,644 | 9,958 | 11,143 | 12,560.2 | 14,001.9 | |