

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 999,759 | 1,259,946 | 1,111,367 | 1,170,611 | 1,259,038.7 | 1,347,426.2 | |
COGS | 338,147 | 476,251 | 413,306 | 339,409 | 364,007.4 | 385,550.1 | |
Gross Profit | 661,612 | 783,695 | 698,061 | 831,202 | 895,031.3 | 961,876.1 | |
Operating Expenses & Income | |||||||
Operating Income | 421,897 | 533,309 | 439,174 | 542,002 | 590,707 | 674,364.6 | |
Total Operating Expenses | 239,715 | 250,386 | 258,887 | 289,200 | 304,324.3 | 287,511.5 | |
R&D Expenses | 137,299 | 149,626 | 174,868 | 181,440 | 187,761.7 | 191,308 | |
Selling General & Admin Expenses | 25,824 | 23,611 | 112,857 | 110,098 | 116,461 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48) | (61) | (27) | (1,027) | (1,026.9) | (973.6) | |
Interest Income | - | - | - | 5 | - | - | |
Income Tax Expense | 116,390 | 156,737 | 118,349 | 155,717 | 163,936.9 | 184,403 | |
Net Income | |||||||
Net Income | 302,995 | 374,429 | 325,472 | 387,317 | 434,390.7 | 472,958.3 | |
Supplemental | |||||||
EBIT | 419,433 | 533,309 | 439,174 | 542,002 | 599,355.5 | - | |
EBITDA | 450,301 | 564,743 | 470,914 | 573,667 | 631,918.9 | 689,732.1 | |