
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,826.1 | 5,004.2 | 5,859.8 | 7,061.3 | 8,335.5 | 8,571.1 | |
COGS | 1,663.6 | 2,051.2 | 2,302.9 | 3,137.1 | 3,755 | 3,799.7 | |
Gross Profit | 2,162.6 | 2,953 | 3,556.9 | 3,924.2 | 4,580.5 | 4,771.5 | |
Operating Expenses & Income | |||||||
Operating Income | 532.8 | 686.5 | 816.2 | 910.9 | 1,162 | 1,231.4 | |
Total Operating Expenses | 1,629.8 | 2,266.5 | 2,740.7 | 3,013.3 | 3,418.6 | 3,540.1 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 112 | 136 | 142 | 154 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.086) | (1.652) | (2.257) | (2.678) | (0.862) | (0.684) | |
Interest Income | 0.113 | 1.582 | 1.94 | 3.786 | 4.907 | - | |
Income Tax Expense | 179.5 | 208.3 | 283.6 | 298.6 | 362.7 | 387.4 | |
Net Income | |||||||
Net Income | 361.2 | 453.6 | 530.8 | 687.4 | 765.1 | 804 | |
Supplemental | |||||||
EBIT | 545 | 663 | 810 | 909.8 | 1,122.5 | 1,236.3 | |
EBITDA | 652.7 | 784.1 | 946.4 | 1,129 | 1,424.3 | 1,552.2 | |