

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,560.3 | 7,489 | 8,534.5 | 10,295.4 | 11,220.2 | 11,220.2 | |
COGS | 4,585.3 | 5,247 | 5,983.7 | 7,224.9 | 7,893.6 | 7,893.6 | |
Gross Profit | 1,975 | 2,242 | 2,550.8 | 3,070.4 | 3,326.6 | 3,326.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,062.5 | 1,215.6 | 1,467.3 | 1,793.3 | 1,879.8 | 1,879.8 | |
Total Operating Expenses | 912.5 | 1,026.4 | 1,083.6 | 1,277.2 | 1,446.8 | 1,446.8 | |
R&D Expenses | 53 | 66.42 | 100 | 151 | - | - | |
Selling General & Admin Expenses | 131 | 131 | 114 | 125 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.679) | (0.687) | (0.675) | (0.891) | (1.16) | (1.16) | |
Interest Income | 3.798 | 3.968 | 7.187 | 11.93 | 19.94 | - | |
Income Tax Expense | 326.8 | 399.8 | 442.6 | 549.7 | 553.2 | 553.2 | |
Net Income | |||||||
Net Income | 780.3 | 878.8 | 1,105.3 | 1,344 | 1,509.5 | 1,509.5 | |
Supplemental | |||||||
EBIT | 1,107.7 | 1,279.3 | 1,548.6 | 1,894.6 | 1,879.8 | 1,942.3 | |
EBITDA | 1,135.3 | 1,315.2 | 1,584.7 | 1,942.2 | 1,940.7 | 2,003.2 | |