

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,192,519 | 2,859,041 | 2,960,916 | 3,195,828 | 3,559,420.6 | 3,491,722.4 | |
COGS | 1,492,549 | 1,721,113 | 1,774,656 | 1,895,749 | 2,107,316.3 | 2,088,109.4 | |
Gross Profit | 1,033,224 | 1,137,928 | 1,186,260 | 1,300,079 | 1,452,104.3 | 1,403,613 | |
Operating Expenses & Income | |||||||
Operating Income | 165,473 | 273,079 | 276,725 | 330,155 | 371,330.4 | 331,720.5 | |
Total Operating Expenses | 803,522 | 864,849 | 909,535 | 969,924 | 1,080,773.9 | 1,071,891.5 | |
R&D Expenses | 150,527 | 154,147 | 157,108 | 163,399 | 167,306 | 162,099.1 | |
Selling General & Admin Expenses | 652,995 | 710,702 | 752,427 | 806,525 | 861,512 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2,578) | (5,006) | (8,483) | (8,752) | (5,294.1) | (4,469.4) | |
Interest Income | 4,646 | 7,670 | 12,226 | 13,380 | 11,222 | - | |
Income Tax Expense | 55,611 | 65,206 | 78,102 | 77,595 | 96,764.8 | 87,049.3 | |
Net Income | |||||||
Net Income | 181,205 | 219,422 | 243,509 | 260,951 | 293,424.3 | 264,764.6 | |
Supplemental | |||||||
EBIT | 238,448 | 287,230 | 325,771 | 349,346 | 371,330.4 | - | |
EBITDA | 361,871 | 429,445 | 475,785 | 512,913 | 554,096.7 | 486,736.8 | |