
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,367.1 | 8,515.3 | 10,382 | 13,203 | 16,600 | 16,600 | |
COGS | 4,433.4 | 5,152.4 | 6,521 | 7,885 | 9,990 | 9,990 | |
Gross Profit | 2,933.8 | 3,362.8 | 3,861 | 5,318 | 6,610 | 6,610 | |
Operating Expenses & Income | |||||||
Operating Income | 1,606.2 | 1,727.9 | 1,758 | 2,624 | 3,048 | 3,048 | |
Total Operating Expenses | 1,327.5 | 1,635 | 2,103 | 2,694 | 3,562 | 3,562 | |
R&D Expenses | 55.91 | 12.5 | 17 | 125 | 67 | - | |
Selling General & Admin Expenses | 1,327.5 | 1,635 | 248 | 477 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.052) | (357.9) | - | - | - | - | |
Interest Income | 0.052 | 0.057 | - | 4 | 16 | - | |
Income Tax Expense | 585 | 654 | 585 | 942 | 977 | 977 | |
Net Income | |||||||
Net Income | 998.6 | 1,233.7 | 1,131 | 1,636 | 2,027 | 2,027 | |
Supplemental | |||||||
EBIT | 1,606.2 | 1,727.9 | 1,758 | 2,624 | 3,048 | 3,048 | |
EBITDA | 1,659.6 | 1,797.6 | 1,847 | 2,719 | 3,202 | 3,202 | |