

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,689.9 | 6,600.3 | 6,812.9 | 7,564.8 | 8,374.5 | 8,374.5 | |
COGS | 3,133.8 | 3,390.4 | 3,269.3 | 3,338.9 | 3,602.4 | 3,602.4 | |
Gross Profit | 3,556.1 | 3,209.9 | 3,543.6 | 4,225.9 | 4,772.2 | 4,772.2 | |
Operating Expenses & Income | |||||||
Operating Income | 2,219.3 | 1,630.3 | 1,632.7 | 2,309.5 | 2,925.2 | 2,925.2 | |
Total Operating Expenses | 1,336.8 | 1,579.5 | 1,911 | 1,916.4 | 1,847 | 1,847 | |
R&D Expenses | 91.45 | 182 | 396.3 | 456.1 | - | - | |
Selling General & Admin Expenses | 1,336.8 | 1,397.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.08) | (309.2) | - | - | - | - | |
Interest Income | 38.17 | 33.06 | 38.96 | 43.47 | 58.17 | - | |
Income Tax Expense | 721.6 | 572.9 | 530.3 | 585.4 | 872.8 | 872.8 | |
Net Income | |||||||
Net Income | 1,591.4 | 1,299.8 | 1,349.7 | 1,930.5 | 2,224 | 2,224 | |
Supplemental | |||||||
EBIT | 2,313 | 1,872.7 | 1,880 | 2,516 | 3,096.9 | 3,096.9 | |
EBITDA | 2,432.1 | 2,046 | 2,005.1 | 2,631.4 | 3,294.1 | 3,294.1 | |