

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,832.7 | 16,973.4 | 16,063.4 | 15,935.2 | 18,129.7 | 18,769.6 | |
COGS | 7,620.1 | 8,676 | 8,221.2 | 7,978.2 | 8,794.8 | 9,031 | |
Gross Profit | 9,212.6 | 8,297.4 | 7,842.2 | 7,957 | 9,334.9 | 9,738.6 | |
Operating Expenses & Income | |||||||
Operating Income | 596.1 | 338.3 | 771.8 | 928.5 | 1,353.2 | 1,441.8 | |
Total Operating Expenses | 8,616.6 | 7,959.1 | 7,070.5 | 7,028.6 | 7,981.7 | 8,296.7 | |
R&D Expenses | 34.27 | 28.13 | 24.49 | 56.21 | - | - | |
Selling General & Admin Expenses | 8,775.5 | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.844) | (1.282) | - | - | - | - | |
Interest Income | 9.218 | - | - | 1.174 | 4.285 | - | |
Income Tax Expense | 238.6 | 124.2 | 286 | 346.4 | 430 | 474 | |
Net Income | |||||||
Net Income | 382.6 | 120.4 | 394.4 | 591.7 | 884.3 | 926.2 | |
Supplemental | |||||||
EBIT | 623.1 | 245.9 | 680.3 | 938.1 | 1,314.3 | 1,399.7 | |
EBITDA | 782 | 420 | 833.7 | 1,144.1 | 1,565.9 | 1,665.5 | |