

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,159.9 | 2,824 | 52,961 | 57,399 | 67,357 | 67,358 | |
COGS | 451.8 | 766.8 | 15,143 | 16,927 | 23,021 | 23,021 | |
Gross Profit | 1,708.1 | 2,057.2 | 37,818 | 40,472 | 44,336 | 44,337 | |
Operating Expenses & Income | |||||||
Operating Income | 805.6 | 778.6 | 16,071 | 18,052 | 22,444 | 22,442 | |
Total Operating Expenses | 1,354.3 | 2,045.4 | 36,890 | 39,347 | 44,913 | 44,916 | |
R&D Expenses | 367.4 | 487.5 | 8,915 | 9,860 | 10,272 | 10,273 | |
Selling General & Admin Expenses | 476.6 | 588.6 | 9,822 | 10,253 | 9,949 | 9,950 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (140.2) | (198.1) | (3,514) | (3,578) | (4,599) | (4,599) | |
Interest Income | 4.78391 | 16.11 | 451 | 578 | 780 | 780 | |
Income Tax Expense | 47.43 | 35.22 | - | - | - | - | |
Net Income | |||||||
Net Income | 341.8 | 480.7 | 10,467 | 12,443 | 17,087 | 17,087 | |
Supplemental | |||||||
EBIT | 805.9 | 772.8 | - | - | - | - | |
EBITDA | 688.4 | 1,059.4 | - | - | - | - | |