

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 416,901 | 560,191 | 486,507 | 779,707 | 1,128,610 | 1,232,307 | |
COGS | 180,994 | 241,130 | 240,477 | 334,622 | 402,503 | 422,285 | |
Gross Profit | 235,907 | 319,061 | 246,030 | 445,085 | 726,107 | 810,022 | |
Operating Expenses & Income | |||||||
Operating Income | 114,775 | 167,019 | 87,662 | 228,161 | 496,479 | 564,661 | |
Total Operating Expenses | 121,173 | 151,374 | 158,963 | 216,924 | 229,628 | 245,361 | |
R&D Expenses | 48,400 | 60,100 | 65,500 | 71,399 | - | - | |
Selling General & Admin Expenses | 121,132 | 152,042 | 158,963 | 195,392 | 229,628 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (279) | (712) | (1,356) | (2,736) | (2,754) | (1,032) | |
Interest Income | 1,912 | 4,458 | 1,244 | 1,895 | 20,354 | - | |
Income Tax Expense | 29,042 | 40,870 | 15,880 | 63,597 | 141,367 | 169,492 | |
Net Income | |||||||
Net Income | 87,301 | 130,400 | 62,290 | 161,177 | 375,353 | 459,953 | |
Supplemental | |||||||
EBIT | 116,622 | 171,982 | 79,526 | 230,056 | 519,474 | 585,113 | |
EBITDA | 131,590 | 193,378 | 105,630 | 257,131 | 545,086 | 611,764 | |