

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,003,805 | 2,209,025 | 1,830,527 | 2,431,568 | 2,590,897.2 | 2,649,377.8 | |
COGS | 1,091,983 | 1,224,617 | 1,000,257 | 1,285,280 | 1,416,202.3 | 1,442,376.4 | |
Gross Profit | 911,822 | 984,408 | 830,270 | 1,146,287 | 1,174,694.9 | 1,207,001.4 | |
Operating Expenses & Income | |||||||
Operating Income | 599,271 | 617,724 | 456,263 | 697,319 | 662,625.6 | 697,523.5 | |
Total Operating Expenses | 312,551 | 366,684 | 374,007 | 448,969 | 512,069.3 | 509,477.9 | |
R&D Expenses | 158,256 | 191,196 | 202,873 | 250,017 | 294,623.5 | 290,377.7 | |
Selling General & Admin Expenses | 154,295 | 139,407 | 127,747 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (616) | (6,802) | - | - | - | - | |
Interest Income | 616 | 1,235 | 2,567 | 2,193 | 1,992 | - | |
Income Tax Expense | 159,622 | 153,272 | 109,475 | 161,980 | 184,203 | 192,583.5 | |
Net Income | |||||||
Net Income | 437,076 | 471,584 | 363,963 | 544,133 | 609,098.1 | 627,070.7 | |
Supplemental | |||||||
EBIT | 599,271 | 617,724 | 456,264 | 697,320 | 662,625.6 | 737,939.8 | |
EBITDA | 636,204 | 660,819 | 508,676 | 759,585 | 748,876.3 | 823,180.8 | |