

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,812,521 | 1,686,796 | 1,640,158 | 1,743,352 | 1,830,856 | 1,916,966 | |
COGS | 1,044,292 | 1,045,040 | 1,036,300 | 1,060,154 | 1,056,030 | 1,084,851 | |
Gross Profit | 768,229 | 641,756 | 603,858 | 683,198 | 774,826 | 832,115 | |
Operating Expenses & Income | |||||||
Operating Income | 427,311 | 292,070 | 259,427 | 288,931 | 319,309 | 357,013 | |
Total Operating Expenses | 340,918 | 349,686 | 344,431 | 394,267 | 455,517 | 475,102 | |
R&D Expenses | 111,297 | 124,660 | 132,502 | 149,274 | 158,870 | 122,792 | |
Selling General & Admin Expenses | 232,872 | 75,468 | 61,681 | 277,681 | 178,195 | 66,926 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (318) | (1,170) | (3,246) | (2,979) | (3,189) | (6,415) | |
Interest Income | 1,193 | 7,169 | 13,212 | 29,368 | 29,982 | 5,101 | |
Income Tax Expense | 118,823 | 59,035 | 59,068 | 71,431 | 74,862 | 90,099 | |
Net Income | |||||||
Net Income | 314,119 | 243,946 | 180,838 | 233,818 | 233,920 | 265,583 | |
Supplemental | |||||||
EBIT | 433,020 | 303,853 | 242,619 | 307,274 | 311,832 | 343,035 | |
EBITDA | 588,603 | 473,471 | 418,492 | 480,609 | 490,044 | 524,882 | |