
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,493.5 | 13,374.9 | 14,518.3 | 15,596.1 | 17,247 | 17,247 | |
COGS | 7,835.2 | 9,147.4 | 9,872.8 | 10,979.3 | 12,298.9 | 12,298.9 | |
Gross Profit | 3,658.3 | 4,227.6 | 4,645.5 | 4,616.9 | 4,948.2 | 4,948.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,519.9 | 1,556.6 | 2,031 | 1,848.4 | 2,076.1 | 2,076.1 | |
Total Operating Expenses | 2,138.3 | 2,671 | 2,614.5 | 2,768.5 | 2,872 | 2,872 | |
R&D Expenses | 16.67 | 35.45 | 19.89 | 39.79 | - | - | |
Selling General & Admin Expenses | 2,121.7 | 2,713.2 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.703) | - | - | - | - | - | |
Interest Income | 0.703 | 47.01 | 3.38 | 5.223 | - | - | |
Income Tax Expense | 500.3 | 437.9 | 652.2 | 540.7 | 619.2 | 619.2 | |
Net Income | |||||||
Net Income | 1,055.7 | 1,165.3 | 1,420.8 | 1,349.8 | 1,487 | 1,487 | |
Supplemental | |||||||
EBIT | 1,556.1 | 1,603.2 | 2,073 | 1,890.5 | 2,076.1 | 2,088.9 | |
EBITDA | 2,385.4 | 2,573.4 | 3,215.3 | 3,334.7 | 3,787.7 | 3,800.6 | |