

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,565.9 | 13,456.2 | 14,514.8 | 15,568.1 | 15,864.6 | 15,864.6 | |
COGS | 5,882.2 | 7,087.3 | 7,659.5 | 7,704 | 8,274 | 8,274 | |
Gross Profit | 5,683.6 | 6,368.9 | 6,855.3 | 7,864.1 | 7,590.6 | 7,590.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,517.2 | 1,203.9 | 1,475.3 | 1,890.1 | 996.6 | 1,009.4 | |
Total Operating Expenses | 4,166.5 | 5,165 | 5,380 | 5,974 | 6,594 | 6,581.1 | |
R&D Expenses | 171 | 185 | 210 | 313.4 | - | - | |
Selling General & Admin Expenses | 4,166.5 | 5,165 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.736) | (2.191) | (3.529) | (5.357) | (23.4) | (23.4) | |
Interest Income | 0.224 | 39.92 | 2.387 | 4.302 | 2.683 | - | |
Income Tax Expense | 509.7 | 405.9 | 396.9 | 502.6 | 433.4 | 433.4 | |
Net Income | |||||||
Net Income | 1,070.1 | 825.9 | 1,140.8 | 1,463 | 603 | 603 | |
Supplemental | |||||||
EBIT | 1,583 | 1,238.4 | 1,548.5 | 1,975.5 | 996.6 | 991.7 | |
EBITDA | 1,876.6 | 1,594.8 | 2,047.3 | 2,424.6 | 1,468.3 | 1,463.4 | |