

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,654.4 | 17,334.3 | 22,410.6 | 26,293.6 | 23,831 | 23,831 | |
COGS | 8,408.3 | 8,960 | 12,400.6 | 14,561.8 | 12,047.7 | 12,047.7 | |
Gross Profit | 7,246.1 | 8,374.3 | 10,010 | 11,731.8 | 11,783.4 | 11,783.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,759.8 | 3,235.4 | 4,229.4 | 5,631.5 | 6,058.2 | 6,058.2 | |
Total Operating Expenses | 4,486.3 | 5,138.8 | 5,780.6 | 6,100.2 | 5,725.1 | 5,725.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 811 | 893 | 816 | 686 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.376) | (0.167) | (0.161) | (0.578) | (0.424) | (0.424) | |
Interest Income | 29.39 | 7.595 | 3.024 | 3.171 | 13.43 | - | |
Income Tax Expense | 1,089 | 1,058.9 | 1,106 | 1,424.9 | 1,802 | 1,802 | |
Net Income | |||||||
Net Income | 1,664.4 | 2,204.1 | 3,232.1 | 4,394.7 | 3,971.9 | 3,971.9 | |
Supplemental | |||||||
EBIT | 2,754.8 | 3,263.2 | 4,338.3 | 5,820.1 | 5,774.3 | 5,774.3 | |
EBITDA | 2,946 | 3,480.8 | 4,541.7 | 6,064.1 | 6,025.1 | 6,025.1 | |