

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,650.6 | 11,896.6 | 8,765 | 8,443 | 9,273 | 18,633 | |
COGS | 7,482.9 | 6,690.7 | 5,344 | 4,446 | 5,227 | 9,843 | |
Gross Profit | 8,167.7 | 5,205.9 | 3,421 | 3,997 | 4,046 | 8,811 | |
Operating Expenses & Income | |||||||
Operating Income | 7,307.3 | 4,276.2 | 2,337 | 2,907 | 2,848 | 6,672 | |
Total Operating Expenses | 860.4 | 929.8 | 1,084 | 1,248 | 1,198 | 2,038 | |
R&D Expenses | 0 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 867.5 | 900.5 | 878 | 899 | - | 1,397 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.28) | (76) | (43) | (60) | (46) | (106) | |
Interest Income | 337.3 | 2,286.1 | 2,340 | 2,258 | - | 2,810 | |
Income Tax Expense | 1,349.1 | 860.8 | 519 | 471 | 774 | 1,245 | |
Net Income | |||||||
Net Income | 5,735.4 | 5,849.4 | 4,402 | 4,019 | 4,589 | 8,608 | |
Supplemental | |||||||
EBIT | 7,307.3 | 4,276.2 | 4,813 | 2,907 | - | 8,339 | |
EBITDA | 7,488.3 | 4,474.3 | 4,973 | 3,065 | 5,453 | 8,667 | |