

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 42,337 | 48,515.2 | 53,425 | 54,411 | 55,909 | 55,909 | |
COGS | 24,109.2 | 27,178.1 | 28,950 | 28,329 | 29,766 | 29,766 | |
Gross Profit | 18,227.8 | 21,337 | 24,475 | 26,082 | 26,143 | 26,143 | |
Operating Expenses & Income | |||||||
Operating Income | 4,780.2 | 5,838.2 | 6,176 | 5,903 | 5,563 | 5,563 | |
Total Operating Expenses | 13,447.6 | 15,498.9 | 18,299 | 20,179 | 20,580 | 20,580 | |
R&D Expenses | 499.7 | 810.1 | 853 | 1,774 | 1,203 | 1,453 | |
Selling General & Admin Expenses | 11,982 | 2,569.5 | 16,298 | 2,136 | 2,375 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (57.86) | (58.72) | (72) | (106) | (67) | (67) | |
Interest Income | 60.86 | 78.13 | 183 | 224 | 237 | - | |
Income Tax Expense | 1,393 | 1,821.7 | 2,052 | 1,904 | 2,159 | 2,159 | |
Net Income | |||||||
Net Income | 3,541.4 | 4,381.8 | 4,931 | 4,277 | 5,356 | 5,356 | |
Supplemental | |||||||
EBIT | 4,780.2 | 5,838.2 | 6,176 | 5,903 | 5,563 | 5,563 | |
EBITDA | 6,545 | 7,914.1 | 8,427 | 8,388 | 8,047 | 8,047 | |