

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,123.3 | 8,747.1 | 10,137.6 | 11,569 | 27,859.6 | 37,837.7 | |
COGS | 3,654.4 | 4,221.3 | 4,917.2 | 5,871 | 16,236.9 | 22,656.9 | |
Gross Profit | 4,468.9 | 4,525.9 | 5,220.4 | 5,698 | 11,622.8 | 15,180.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,129.8 | 1,831.1 | 2,111.3 | 2,269.3 | 5,153.2 | 7,302.4 | |
Total Operating Expenses | 2,339.1 | 2,694.7 | 3,109.1 | 3,428.7 | 6,469.6 | 7,878.4 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 356 | 423 | 472 | 547 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (187.8) | (10.42) | (7.697) | - | - | - | |
Interest Income | 869.3 | 143.4 | 78.01 | 121.1 | 135.3 | - | |
Income Tax Expense | 762.5 | 2,552.8 | 888.5 | 894.6 | 1,868.3 | 2,550.2 | |
Net Income | |||||||
Net Income | 1,454.1 | 5,443 | 1,589.3 | 1,646.9 | 3,073.3 | 3,961.3 | |
Supplemental | |||||||
EBIT | 2,478.1 | 8,119.6 | 2,110 | 2,565 | 5,153.2 | 7,444.6 | |
EBITDA | 3,053.9 | 8,685.8 | 2,623 | 3,109.7 | 5,976.9 | 8,382.4 | |