

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,501.5 | 6,892.7 | 8,027.5 | 9,221.5 | 11,480 | 11,480 | |
COGS | 1,718.7 | 1,909.7 | 2,059.2 | 2,451.6 | 3,403 | 3,403 | |
Gross Profit | 3,782.8 | 4,983 | 5,968.3 | 6,769.9 | 8,077 | 8,077 | |
Operating Expenses & Income | |||||||
Operating Income | (188.8) | 387.3 | 683.9 | 1,242.9 | 695 | 695 | |
Total Operating Expenses | 3,971.6 | 4,595.7 | 5,284.4 | 5,527 | 7,382 | 7,382 | |
R&D Expenses | 1,417.7 | 1,604 | 1,809.4 | 1,984.1 | 2,552 | 2,552 | |
Selling General & Admin Expenses | 405 | 447.7 | 680.5 | 442.7 | 899 | 899 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.4) | (27.2) | (8.3) | (3) | - | - | |
Interest Income | 15.6 | 224.4 | 317.9 | 363.5 | 374 | 374 | |
Income Tax Expense | 59.8 | 126.6 | (1,589.3) | 461.8 | 229 | 229 | |
Net Income | |||||||
Net Income | (267) | 439.7 | 2,577.6 | 1,133.9 | 307 | 307 | |
Supplemental | |||||||
EBIT | (187) | 586.8 | 993.1 | 1,597.6 | 536 | 536 | |
EBITDA | 95.6 | 869 | 1,276.4 | 1,941 | 536 | 536 | |