

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,653.8 | 7,966.7 | 9,257.9 | 11,829.4 | 14,656.8 | 15,124.3 | |
COGS | 4,369.8 | 4,406.6 | 5,609.7 | 7,303.5 | 9,147.7 | 9,448.4 | |
Gross Profit | 3,284 | 3,560.1 | 3,648.2 | 4,526 | 5,509.1 | 5,675.9 | |
Operating Expenses & Income | |||||||
Operating Income | 843.5 | 810.6 | 376.3 | 551.7 | 1,381.1 | 1,468.3 | |
Total Operating Expenses | 2,440.5 | 2,749.6 | 3,271.8 | 3,974.2 | 4,128.1 | 4,207.6 | |
R&D Expenses | 73.37 | 78.24 | 93.28 | 106.5 | - | - | |
Selling General & Admin Expenses | 2,367.1 | 2,671.3 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | (0.164) | (0.097) | - | - | |
Interest Income | 0.039 | 25.42 | 0.601 | 1.525 | 2.583 | - | |
Income Tax Expense | 261.5 | 136.1 | 151.5 | 177 | 493.6 | 522.7 | |
Net Income | |||||||
Net Income | 550 | 399.4 | 350.1 | 341.3 | 914.6 | 1,012 | |
Supplemental | |||||||
EBIT | 811.5 | 535.5 | 501.8 | 518.4 | 1,408.2 | 1,485.2 | |
EBITDA | 1,510.4 | 1,269.7 | 1,324.1 | 1,441.6 | 2,521.6 | 2,596 | |