

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,260.3 | 4,762 | 5,266.2 | 5,716.9 | 6,114.7 | 6,189.2 | |
COGS | 1,988.6 | 2,238.2 | 2,506.4 | 2,621.1 | 2,806.7 | 2,840.1 | |
Gross Profit | 2,271.7 | 2,523.7 | 2,759.8 | 3,095.7 | 3,308 | 3,349.1 | |
Operating Expenses & Income | |||||||
Operating Income | 865.4 | 958.6 | 1,068.8 | 1,226.7 | 1,269.4 | 1,292.6 | |
Total Operating Expenses | 1,406.3 | 1,565.2 | 1,691 | 1,869 | 2,038.6 | 2,056.5 | |
R&D Expenses | - | - | 4.909 | 4.909 | - | - | |
Selling General & Admin Expenses | 112 | 133 | 169 | 188 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.003) | - | - | - | - | - | |
Interest Income | 0.003 | 0.063 | 0.38 | 1.146 | 1.674 | - | |
Income Tax Expense | 259.3 | 309.5 | 279.6 | 319.7 | 333.2 | 333.7 | |
Net Income | |||||||
Net Income | 606.3 | 651.2 | 790.8 | 910.5 | 937.7 | 960.9 | |
Supplemental | |||||||
EBIT | 865.4 | 958.6 | 1,068.8 | 1,226.7 | 1,269.4 | 1,292.6 | |
EBITDA | 896.9 | 989.4 | 1,106 | 1,280.4 | 1,365.9 | 1,395.8 | |