

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,902,124 | 2,180,817 | 2,103,876 | 2,204,806 | 2,504,820 | 2,504,820 | |
COGS | 1,338,276 | 1,596,295 | 1,500,858 | 1,516,764 | 1,721,416 | 1,721,416 | |
Gross Profit | 563,848 | 584,522 | 603,018 | 688,042 | 783,404 | 783,404 | |
Operating Expenses & Income | |||||||
Operating Income | 153,280 | 149,719 | 172,893 | 224,192 | 239,371 | 247,156 | |
Total Operating Expenses | 410,568 | 434,803 | 430,125 | 463,850 | 544,033 | 536,248 | |
R&D Expenses | 165,250 | 179,467 | 188,860 | 253,586 | 289,668 | 289,668 | |
Selling General & Admin Expenses | 410,568 | 434,803 | 452,520 | 494,029 | 544,033 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7,853) | (20,772) | (30,224) | (13,365) | (32,710) | (32,710) | |
Interest Income | 11,277 | 17,372 | 35,902 | 27,047 | 36,495 | - | |
Income Tax Expense | 40,675 | 52,918 | 53,106 | 67,419 | 77,642 | 77,642 | |
Net Income | |||||||
Net Income | 131,298 | 114,187 | 124,687 | 167,161 | 195,663 | 195,663 | |
Supplemental | |||||||
EBIT | 160,642 | 157,726 | 170,662 | 220,836 | 309,520 | 308,558 | |
EBITDA | 337,673 | 364,011 | 343,355 | 396,952 | 513,712 | 512,750 | |