

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,930.1 | 13,415.6 | 13,524 | 12,684.5 | 12,219.5 | 12,637.7 | |
COGS | 2,318.4 | 2,609.3 | 2,573.3 | 2,333.2 | 2,121.6 | 2,026.2 | |
Gross Profit | 10,611.7 | 10,806.3 | 10,950.8 | 10,351.3 | 10,097.9 | 10,611.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,729 | 1,182.2 | 921.5 | 166.4 | 297.2 | 1,277 | |
Total Operating Expenses | 8,882.7 | 9,624.1 | 10,029.3 | 10,184.9 | 9,800.7 | 9,334.5 | |
R&D Expenses | 60.91 | 56.94 | 92.24 | 43.7 | - | - | |
Selling General & Admin Expenses | 6,614.3 | 9,078.3 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | (4,710.9) | - | - | - | - | |
Interest Income | 235.4 | 10.85 | 16.85 | 20.83 | 26.62 | - | |
Income Tax Expense | 658.9 | 1,581.8 | 664.2 | 572.9 | 337.5 | 468.8 | |
Net Income | |||||||
Net Income | 1,372.1 | 2,537 | 966.1 | (473.5) | 252.9 | 1,404.3 | |
Supplemental | |||||||
EBIT | 2,148.2 | 4,176.1 | 1,586.7 | 134.1 | 627.9 | 1,472.5 | |
EBITDA | 2,361.3 | 4,422.2 | 1,815.6 | 370.1 | 780.6 | 1,627.5 | |