
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,365.1 | 6,528.9 | 7,538.8 | 8,477.5 | 10,118.9 | 10,118.9 | |
COGS | 2,060.5 | 2,194.4 | 2,483.7 | 2,584.6 | 2,520.8 | 2,520.8 | |
Gross Profit | 3,304.6 | 4,334.4 | 5,055 | 5,892.8 | 7,598.1 | 7,598.1 | |
Operating Expenses & Income | |||||||
Operating Income | 835.7 | 831.7 | 960.5 | 946.5 | 685.4 | 685.4 | |
Total Operating Expenses | 2,468.8 | 3,502.7 | 4,094.5 | 4,946.4 | 6,912.7 | 6,912.7 | |
R&D Expenses | 88.19 | 89.65 | 73.29 | 94.8 | 93.06 | - | |
Selling General & Admin Expenses | 851 | 1,006 | 1,179 | 1,510 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.438) | (2.904) | (3.925) | (14.15) | (27.65) | (27.65) | |
Interest Income | 0.758 | 3.056 | 0.01 | 0.69 | 2.886 | - | |
Income Tax Expense | 254.4 | 251.3 | 267.8 | 286.3 | 171.4 | 171.4 | |
Net Income | |||||||
Net Income | 582.2 | 585.8 | 695.5 | 650.4 | 518.4 | 518.4 | |
Supplemental | |||||||
EBIT | 835.7 | 831.7 | 960.5 | 946.5 | 685.4 | 685.4 | |
EBITDA | 852.3 | 847.5 | 976.5 | 978.2 | 711.6 | 711.6 | |