

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,737.8 | 11,977.8 | 15,326 | 13,341.3 | 17,205.2 | 30,546.5 | |
COGS | 8,504 | 8,747.4 | 11,151.6 | 8,924.3 | 10,895.2 | 19,819.5 | |
Gross Profit | 3,233.8 | 3,230.4 | 4,174.3 | 4,417 | 6,310.1 | 10,727.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,643.2 | 1,576.2 | 2,115.6 | 1,412.1 | 3,369.1 | 4,477.8 | |
Total Operating Expenses | 1,591.3 | 1,702.9 | 2,058.7 | 3,005 | 2,941 | 6,249.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 188.8 | 214.1 | 254.1 | 379.9 | 2,970.3 | 567.4 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23.1) | (20.76) | (59.6) | (59.12) | (87.92) | (131.5) | |
Interest Income | 87.34 | 10.78 | 28.98 | 32.61 | 18.2 | 62.53 | |
Income Tax Expense | 291.3 | 280.7 | 327.2 | 311.6 | 562.9 | 874.5 | |
Net Income | |||||||
Net Income | 1,392.4 | 1,284.8 | 1,767.3 | 1,099.9 | 2,045.8 | 3,145.7 | |
Supplemental | |||||||
EBIT | 1,706.7 | 1,586.2 | 2,144.6 | 1,438.6 | 3,369.1 | 4,478.6 | |
EBITDA | 2,142.4 | 1,957.9 | 2,637.1 | 2,041.5 | 3,949.3 | 5,469.2 | |