

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 29,178.8 | 36,517.7 | 38,790.2 | 39,748.9 | 38,928.7 | 39,395.6 | |
COGS | 20,787.4 | 25,885.1 | 28,699.4 | 29,611.1 | 28,927.9 | 29,323.7 | |
Gross Profit | 8,391.4 | 10,632.6 | 10,090.8 | 10,137.8 | 10,000.9 | 10,071.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,701 | 3,000.7 | 2,039.7 | 2,405.8 | 2,626.2 | 2,543.2 | |
Total Operating Expenses | 5,690.3 | 7,631.9 | 8,052 | 7,732 | 7,374.7 | 7,528.8 | |
R&D Expenses | 30 | 3 | 8 | 12.15 | - | - | |
Selling General & Admin Expenses | 213 | 267 | 295 | 301 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11.93) | (9.695) | (19.53) | (32.82) | (49.97) | (59.17) | |
Interest Income | 10.65 | 7.81 | 19.96 | 27.09 | 36.32 | - | |
Income Tax Expense | 742.4 | 1,109.5 | 663.2 | 975.1 | 643.9 | 621.3 | |
Net Income | |||||||
Net Income | 1,778.7 | 799.5 | 176.9 | 629.5 | 1,181.7 | 1,076.2 | |
Supplemental | |||||||
EBIT | 2,756.4 | 2,006.6 | 874.4 | 1,678.3 | 1,906.7 | 2,248.3 | |
EBITDA | 3,489.3 | 3,182.2 | 1,912.6 | 2,704.7 | 2,842.8 | 3,256 | |