
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,754.2 | 6,718.9 | 7,127.8 | 7,881.3 | 8,033.7 | 8,290.9 | |
COGS | 3,174.1 | 3,551 | 3,835.7 | 4,217.2 | 4,445.7 | 4,437.4 | |
Gross Profit | 2,580.1 | 3,167.9 | 3,292.2 | 3,664.1 | 3,588 | 3,853.5 | |
Operating Expenses & Income | |||||||
Operating Income | 1,120.5 | 1,484.8 | 1,490.3 | 1,637.4 | 1,574.7 | 1,813.5 | |
Total Operating Expenses | 1,459.6 | 1,683.2 | 1,801.8 | 2,026.7 | 2,013.3 | 2,039.9 | |
R&D Expenses | 357.1 | 398.6 | 385.3 | 415.8 | - | - | |
Selling General & Admin Expenses | 1,102.5 | 1,284.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.001) | - | - | - | - | - | |
Interest Income | 0.145 | 42.59 | 0.865 | 3.18 | 17.57 | - | |
Income Tax Expense | 363.9 | 428.1 | 402.6 | 501.3 | 475.8 | 559.5 | |
Net Income | |||||||
Net Income | 820.2 | 1,079.6 | 1,133.4 | 1,181.8 | 1,163 | 1,301.2 | |
Supplemental | |||||||
EBIT | 1,197.6 | 1,531.9 | 1,555.6 | 1,723.2 | 1,659.3 | 1,870.7 | |
EBITDA | 1,314.9 | 1,648.3 | 1,706.1 | 1,909.9 | 1,829.4 | 2,040.7 | |