

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 727,397 | 824,772 | 776,873 | 792,108 | 893,352.8 | 928,463.6 | |
COGS | 363,545 | 403,613 | 413,796 | 429,069 | 488,896.3 | 501,803.8 | |
Gross Profit | 363,852 | 421,159 | 363,077 | 363,038 | 404,456.5 | 426,659.8 | |
Operating Expenses & Income | |||||||
Operating Income | 227,857 | 258,200 | 196,226 | 190,244 | 202,051.2 | 223,688.4 | |
Total Operating Expenses | 135,993 | 162,958 | 166,851 | 172,795 | 202,405.3 | 202,971.4 | |
R&D Expenses | 23,457 | 27,361 | 31,141 | 218.8 | 42,397.5 | 43,500.3 | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (182) | (105) | (82) | (74) | (538.6) | (542.4) | |
Interest Income | 6,712 | 11,722 | 18,461 | 20,237 | 20,463 | - | |
Income Tax Expense | 79,527 | 83,871 | 74,300 | 54,609 | 73,879.1 | 82,085.4 | |
Net Income | |||||||
Net Income | 192,993 | 224,610 | 178,321 | 156,344 | 177,391.6 | 203,799.9 | |
Supplemental | |||||||
EBIT | 227,859 | 258,201 | 252,734 | 211,142 | 202,051.2 | 238,707.4 | |
EBITDA | 248,416 | 283,968 | 286,089 | 245,450 | 249,601.8 | 288,031 | |