

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,650.9 | 21,114.6 | 22,242.9 | 23,505.6 | 24,479.3 | 24,478.7 | |
COGS | 11,471.7 | 12,150.2 | 12,832.2 | 12,631.6 | 12,892.8 | 12,892.1 | |
Gross Profit | 8,179.2 | 8,964.4 | 9,410.7 | 10,874 | 11,586.5 | 11,586.5 | |
Operating Expenses & Income | |||||||
Operating Income | 2,904.3 | 3,256.2 | 3,270.6 | 4,517.3 | 5,263.4 | 5,243.9 | |
Total Operating Expenses | 5,274.9 | 5,708.2 | 6,140.2 | 6,356.7 | 6,323.1 | 6,342.6 | |
R&D Expenses | 534 | 559 | 402 | - | - | - | |
Selling General & Admin Expenses | 200 | 173 | 182 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.697) | - | - | - | - | - | |
Interest Income | 0.697 | 58.88 | 2.488 | 6.131 | - | - | |
Income Tax Expense | 774.6 | 890.5 | 900.8 | 1,348.3 | 1,633.3 | 1,632.5 | |
Net Income | |||||||
Net Income | 2,157.2 | 2,398.1 | 2,437.8 | 3,115.4 | 3,806.5 | 3,805.8 | |
Supplemental | |||||||
EBIT | 2,904.3 | 3,256.2 | 3,269.7 | 4,517.3 | 5,263.4 | 5,176.7 | |
EBITDA | 3,775.7 | 4,117.1 | 3,870 | 5,123.8 | 5,750.5 | 5,691.5 | |