

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,757.8 | 33,704.5 | 41,954.4 | 46,984.3 | 51,400.6 | 53,081.3 | |
COGS | 5,766.3 | 6,031.6 | 7,763 | 7,812 | 8,085.7 | - | |
Gross Profit | 28,991.5 | 27,672.9 | 34,191.3 | 39,172.3 | 43,314.9 | 44,989.2 | |
Operating Expenses & Income | |||||||
Operating Income | 16,348.2 | 14,708.7 | 18,691.4 | 21,741.2 | 23,580.9 | 24,588.4 | |
Total Operating Expenses | 12,643.3 | 12,964.2 | 15,499.9 | 17,431.1 | 19,733.9 | - | |
R&D Expenses | 3,435.8 | 3,396.5 | 3,701.2 | 4,059.6 | 4,428.8 | - | |
Selling General & Admin Expenses | 8,243 | 8,160 | 9,593 | 10,815 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.601) | (1,132.9) | - | - | - | - | |
Interest Income | 956.4 | 0.774 | 0.883 | 50.64 | 365.2 | - | |
Income Tax Expense | 5,282.9 | 4,801.2 | 6,011.4 | 7,090.7 | 7,075 | 7,513.6 | |
Net Income | |||||||
Net Income | 11,811.4 | 11,033.4 | 13,841.4 | 16,182.9 | 18,132.3 | 18,936.4 | |
Supplemental | |||||||
EBIT | 17,094.3 | 15,834.6 | 19,852.9 | 23,273.6 | 25,207.3 | 25,897.3 | |
EBITDA | 17,499.4 | 16,225.4 | 20,384.3 | 23,808.4 | 25,875.5 | 26,622.7 | |