

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,331.3 | 6,976.2 | 7,038.3 | 7,263 | 7,102.8 | 7,102.8 | |
COGS | 3,481.1 | 3,867.1 | 3,833.6 | 4,258.9 | 3,905.8 | 3,905.8 | |
Gross Profit | 2,850.2 | 3,109.1 | 3,204.7 | 3,004.1 | 3,197 | 3,197 | |
Operating Expenses & Income | |||||||
Operating Income | 440 | 585.4 | 447.5 | 173.7 | 391.8 | 391.8 | |
Total Operating Expenses | 2,410.3 | 2,523.8 | 2,757.2 | 2,830.4 | 2,805.2 | 2,805.2 | |
R&D Expenses | 303.2 | 254.3 | 228.6 | 201.8 | - | - | |
Selling General & Admin Expenses | 1,655 | 1,821 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.57) | - | - | - | - | - | |
Interest Income | 10.15 | 3.022 | 5.2 | 2.496 | 4.45 | - | |
Income Tax Expense | 119.2 | 135.3 | 151.5 | 4.774 | 117 | 117 | |
Net Income | |||||||
Net Income | 332.8 | 482.5 | 214.4 | (263.1) | 292.8 | 292.8 | |
Supplemental | |||||||
EBIT | 452 | 617.8 | 366 | (258.3) | 409.8 | 409.8 | |
EBITDA | 842.4 | 986.5 | 764.4 | 156.1 | 761.2 | 761.2 | |