

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,204.2 | 13,716.9 | 14,753.1 | 14,628.7 | 16,226.1 | 16,225.4 | |
COGS | 6,854.3 | 7,970.2 | 8,180.1 | 8,306.5 | 9,084.9 | 9,028.8 | |
Gross Profit | 5,349.9 | 5,746.6 | 6,573 | 6,322.3 | 7,141.2 | 7,196.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,811.3 | 1,872.3 | 2,465.5 | 1,962.8 | 2,664 | 2,664.8 | |
Total Operating Expenses | 3,538.6 | 3,874.3 | 4,107.5 | 4,359.5 | 4,477.2 | 4,531.8 | |
R&D Expenses | - | - | - | - | 41.5 | - | |
Selling General & Admin Expenses | 155.2 | 190.5 | 138.6 | 133.5 | 253.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.846) | (2.976) | (3.742) | (2.188) | (1.528) | (1.528) | |
Interest Income | 1.063 | 109.2 | 20.81 | 29.53 | 40.7 | - | |
Income Tax Expense | 505.2 | 592.5 | 621.6 | 574 | 828.5 | 828.1 | |
Net Income | |||||||
Net Income | 1,167.3 | 1,494.3 | 1,918.5 | 1,607.4 | 1,732.2 | 1,731.9 | |
Supplemental | |||||||
EBIT | 1,690.3 | 2,084.3 | 2,547 | 2,190.9 | 2,664 | 2,676.5 | |
EBITDA | 2,008.1 | 2,588.4 | 3,074.4 | 2,835.5 | 3,376.1 | 3,388.6 | |