

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,138.8 | 6,215.8 | 7,259 | 8,446 | 9,552 | 10,155 | |
COGS | 1,428.1 | 1,715.2 | 1,771 | 2,069 | 2,321 | 2,458 | |
Gross Profit | 3,710.7 | 4,500.6 | 5,488 | 6,377 | 7,231 | 7,697 | |
Operating Expenses & Income | |||||||
Operating Income | (116.5) | (222.2) | 183 | 499 | 1,024 | 1,220 | |
Total Operating Expenses | 5,255.2 | 6,438 | 7,076 | 7,947 | 8,528 | 8,935 | |
R&D Expenses | 1,879.2 | 2,270.7 | 2,464 | 2,626 | 2,679 | 2,809 | |
Selling General & Admin Expenses | 1,947.9 | 2,452.2 | 2,841 | 3,252 | 3,528 | 3,668 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16.6) | (102.4) | (114) | (114) | (114) | (111) | |
Interest Income | 5.575 | 97.71 | 301 | 350 | 318 | 231 | |
Income Tax Expense | (13.19) | 106.8 | - | - | - | - | |
Net Income | |||||||
Net Income | 29.37 | (366.7) | 1,381 | 526 | 693 | 1,251 | |
Supplemental | |||||||
EBIT | (116.5) | (222.2) | 470 | 752 | 1,123 | 1,395 | |
EBITDA | 376.5 | 142.2 | 752 | 1,078 | 1,470 | 1,760 | |