

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,077.8 | 6,911.1 | 7,147.6 | 8,000.6 | 7,010.9 | 7,010.9 | |
COGS | 4,528.8 | 3,949.8 | 3,861.7 | 4,158.8 | 4,131.2 | 4,156.3 | |
Gross Profit | 2,549 | 2,961.3 | 3,285.9 | 3,841.9 | 2,879.7 | 2,854.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,757.9 | 2,121.1 | 2,309.4 | 2,606.4 | 1,721.7 | 1,721.7 | |
Total Operating Expenses | 791.1 | 840.2 | 976.5 | 1,235.5 | 1,158 | 1,132.9 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 92 | 104 | 147 | 154 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (344.5) | (394.7) | - | - | - | - | |
Interest Income | 5.806 | 4.311 | 0.026 | 2.658 | 8.754 | - | |
Income Tax Expense | 499.4 | 663.3 | 753.9 | 829 | 516.4 | 516.4 | |
Net Income | |||||||
Net Income | 1,082.8 | 1,625.9 | 1,654.6 | 1,782.3 | 1,107.6 | 1,107.6 | |
Supplemental | |||||||
EBIT | 1,757.9 | 2,121.1 | 2,309.4 | 2,606.4 | 1,721.7 | 1,721.7 | |
EBITDA | 1,784.3 | 2,162.4 | 2,377.6 | 2,690 | 1,817.7 | 1,817.7 | |