

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,661.6 | 14,265.2 | 13,256.6 | 14,003.5 | 12,599.1 | 13,418.2 | |
COGS | 8,107.5 | 10,033.8 | 10,007.1 | 10,836.2 | 10,209.4 | 10,818 | |
Gross Profit | 3,554.1 | 4,231.4 | 3,249.5 | 3,167.3 | 2,389.7 | 2,600.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,898.8 | 2,457 | 1,521.6 | 1,434 | 543.6 | 677.6 | |
Total Operating Expenses | 1,655.4 | 1,774.4 | 1,727.9 | 1,732.6 | 1,846.1 | 1,922.6 | |
R&D Expenses | 43.7 | 20.87 | 18.14 | 20 | 45.67 | - | |
Selling General & Admin Expenses | 142 | 175 | 132 | 106 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.411) | (378.2) | - | - | - | (0.068) | |
Interest Income | 0.411 | 0.403 | 0.322 | 1.054 | 4.289 | - | |
Income Tax Expense | 608.3 | 739.3 | 494.8 | 474.3 | 237.5 | 318.6 | |
Net Income | |||||||
Net Income | 1,398 | 1,570.5 | 1,025.8 | 1,058.2 | 641.3 | 731.1 | |
Supplemental | |||||||
EBIT | 2,006.2 | 2,457 | 1,520.6 | 1,423.2 | 543.6 | 702.8 | |
EBITDA | 2,495.8 | 3,356.6 | 2,573.4 | 2,720 | 1,978.3 | 2,180.1 | |