

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,352.2 | 4,714.6 | 5,192.1 | 5,469.9 | 5,259.6 | 5,343.9 | |
COGS | 2,156 | 2,248.7 | 2,433.5 | 2,560.9 | 2,551.2 | 2,589 | |
Gross Profit | 2,196.2 | 2,465.9 | 2,758.6 | 2,909 | 2,708.4 | 2,754.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,081.7 | 1,365.8 | 1,651.3 | 1,731.7 | 1,431.8 | 1,413.8 | |
Total Operating Expenses | 1,114.5 | 1,100.1 | 1,107.4 | 1,177.4 | 1,276.6 | 1,341.1 | |
R&D Expenses | 72.51 | 50.06 | 51.66 | 44.71 | 59.11 | - | |
Selling General & Admin Expenses | 132 | 127 | 65.25 | 150 | 74.37 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14.92) | (133.1) | - | - | - | - | |
Interest Income | 6.909 | 14.16 | 7.942 | 9.417 | 18.16 | - | |
Income Tax Expense | 343.8 | 416.2 | 518 | 527.3 | 441.3 | 453.3 | |
Net Income | |||||||
Net Income | 744 | 890.8 | 1,144.7 | 1,250.8 | 1,026.6 | 1,002.3 | |
Supplemental | |||||||
EBIT | 1,081.7 | 1,365.8 | 1,651.4 | 1,778.1 | 1,431.8 | 1,432.4 | |
EBITDA | 1,111.9 | 1,398.5 | 1,697 | 1,839.1 | 1,505 | 1,508.6 | |