| Period | Revenue ($M) | Gross Margin | R&D | SG&A | Op Income | Op Margin | Net Income | EPS |
|---|---|---|---|---|---|---|---|---|
| 2023A | $2,418 | 80.0% | $605 | $850 | $479 | 19.8% | $428 | $2.22 |
| 2024A | $2,795 | 80.0% | $700 | $895 | $641 | 22.9% | $574 | $2.95 |
| 2025A | $3,100 | 80.0% | $775 | $930 | $775 | 25.0% | $697 | $3.55 |
| 2026E | $3,450 | 80.0% | $830 | $970 | $960 | 27.8% | $816 | $4.10 |
| 2027E | $3,800 | 80.0% | $875 | $1,000 | $1,165 | 30.7% | $990 | $4.90 |
| 2028E | $4,100 | 80.0% | $920 | $1,025 | $1,335 | 32.6% | $1,135 | $5.55 |
| Quarter | Revenue ($M) | Gross Margin | Op Margin | EPS |
|---|---|---|---|---|
| Q4 2026E | $915 | 80.0% | 28.4% | $1.12 |
| Q4 2025 | $820 | 80.0% | 25.7% | $1.12 |
| Q4 2024 | $755 | 80.0% | 24.8% | $0.96 |
| Q3 2026E | $880 | 80.0% | 28.4% | $1.06 |
| Q3 2025 | $790 | 80.0% | 25.6% | $0.87 |
| Q3 2024 | $720 | 80.0% | 24.0% | $0.76 |