

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,441.4 | 11,549.2 | 11,982.3 | 11,687.1 | 12,342.2 | 12,342.2 | |
COGS | 4,416.2 | 5,047.3 | 5,242.8 | 5,098.9 | 5,566.5 | 5,566.5 | |
Gross Profit | 6,025.3 | 6,501.9 | 6,739.5 | 6,588.2 | 6,775.7 | 6,775.7 | |
Operating Expenses & Income | |||||||
Operating Income | 710.5 | 951.4 | 1,023 | 840.8 | 962.3 | 962.3 | |
Total Operating Expenses | 5,314.7 | 5,550.6 | 5,716.5 | 5,747.4 | 5,813.5 | 5,813.5 | |
R&D Expenses | 328.2 | 450.7 | 358.9 | 414.9 | 418.1 | 418.1 | |
Selling General & Admin Expenses | 448 | 382 | 394 | 366 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.356) | (0.142) | (0.035) | - | - | - | |
Interest Income | 180.7 | 157.9 | 2.792 | 6.77 | 20.86 | - | |
Income Tax Expense | 305.2 | 330.7 | 414.6 | 353.3 | 466.8 | 466.8 | |
Net Income | |||||||
Net Income | 522.3 | 752.6 | 816 | 716.9 | 769.5 | 769.5 | |
Supplemental | |||||||
EBIT | 827.8 | 1,083.5 | 1,230.6 | 1,070.2 | 1,236.3 | 1,236.3 | |
EBITDA | 1,229.7 | 1,522.4 | 1,660.1 | 1,439.5 | 1,538 | 1,538 | |