

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,511.6 | 9,831.5 | 14,665.9 | 11,826.4 | 11,210.3 | 11,823.8 | |
COGS | 2,343.1 | 2,528.2 | 3,833.6 | 2,859.9 | 2,726.2 | 3,008.2 | |
Gross Profit | 7,168.5 | 7,303.3 | 10,832.3 | 8,966.5 | 8,484.1 | 8,815.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,082.2 | 510.1 | 1,449.1 | 1,675.3 | 1,001 | 658 | |
Total Operating Expenses | 5,086.3 | 6,793.2 | 9,383.1 | 7,291.2 | 7,483.1 | 8,157.5 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,810 | 3,186 | 4,136 | 4,295 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.454) | (1.974) | (1.284) | (0.362) | - | - | |
Interest Income | 0.074 | 0.121 | 0.126 | 2.406 | 8.074 | - | |
Income Tax Expense | 731.8 | 187 | 504.1 | 487.5 | 340.4 | 244.6 | |
Net Income | |||||||
Net Income | 1,342.5 | 343.7 | 994.7 | 1,205.9 | 695.9 | 450.1 | |
Supplemental | |||||||
EBIT | 2,073.6 | 532.7 | 1,500 | 1,696.1 | 1,036.4 | 688.3 | |
EBITDA | 2,163.5 | 661.4 | 1,638.8 | 1,862.9 | 1,164.5 | 825.4 | |