

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,074,428 | 2,808,824 | 2,414,937 | 2,561,249 | 2,573,969 | 2,607,844 | |
COGS | 1,206,425 | 1,594,717 | 1,503,728 | 1,577,127 | 1,693,175 | 1,723,049 | |
Gross Profit | 868,003 | 1,214,107 | 911,209 | 984,122 | 880,794 | 884,795 | |
Operating Expenses & Income | |||||||
Operating Income | 676,322 | 998,202 | 701,038 | 742,106 | 635,206 | 642,200 | |
Total Operating Expenses | 191,680 | 215,905 | 210,171 | 242,016 | 245,588 | 242,595 | |
R&D Expenses | 62,455 | 67,201 | 66,785 | 4,642.6 | 77,800 | 76,600 | |
Selling General & Admin Expenses | 125,381 | 137,300 | 147,239 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (983) | (1,490) | (1,501) | (1,350) | (2,706) | (1,304) | |
Interest Income | 21,405 | 21,412 | 67,959 | 86,732 | 62,927 | - | |
Income Tax Expense | 171,105 | 256,590 | 230,513 | 246,128 | 202,198 | 209,611 | |
Net Income | |||||||
Net Income | 500,117 | 708,238 | 520,140 | 534,021 | 474,459 | 478,859 | |
Supplemental | |||||||
EBIT | 697,120 | 1,021,701 | 797,175 | 826,229 | 711,194 | 699,046 | |
EBITDA | 865,908 | 1,235,333 | 1,024,794 | 1,064,586 | 954,167 | 942,678 | |