A	B	C	D	E	F	G	H	I	J	K	L	M	N	O	P	Q	R	S	T	U	V	W	X	Y	Z	AA	AB	AC	AD	AE	AF	AG	AH	AI	AJ	AK	AL	AM	AN	AO	AP	AQ	AR	AS	AT	AU	AV	AW
1	Main
2			Q120	Q220	Q320	Q420	Q121	Q221	Q321	Q421	Q122	Q222	Q322	Q422	Q123	Q223	Q323	Q423						2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	2026	2027	2028	2029	2030	2031	2032	2033	2034	2035	2036	2037	2038	2039	2040
3		Cabo												377.4
4		Product								302.679				377.419															741.55	1077.256	1401.243
5		License								133.094				38.079															167.295	249.956	162.056
6		Services								15.367				8.419															78.693	107.758	47.763
7		Revenue								451.14				423.917															987.538	1434.97	1611.062
8		COGS								12.917				15.92															57.909	52.873	57.909
9		Gross Profit								438.223				407.99699999999996															929.629	1382.097	1553.1529999999998
10		R&D								222.268				336.824															547.851	693.716	891.813
11		SG&A								99.311				119.251															293.355	401.715	459.856
12		Operating Expenses								321.579				456.07500000000005															841.206	1095.431	1351.6689999999999
13		Operating Income								116.644				-48.07800000000009															88.423	286.66599999999994	201.48399999999992
14		Interest Income								1.377				16.651
15		Pretax								118.021				-31.42700000000009
16		Taxes								22.855				0
17		Net Income								95.166				-31.42700000000009
18		EPS								0.2943982478283466				-0.09722015987328957
19		Shares								323.256				323.256