

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,890.4 | 15,246.2 | 18,867.9 | 24,026.7 | 31,507.1 | 31,507.1 | |
COGS | 4,589.1 | 7,218.8 | 8,669.5 | 10,250.8 | 13,459.7 | 13,459.7 | |
Gross Profit | 4,301.3 | 8,027.3 | 10,198.4 | 13,775.9 | 18,047.4 | 18,047.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,625.9 | 3,982.8 | 5,564.2 | 7,429.1 | 10,326 | 10,198.5 | |
Total Operating Expenses | 2,675.5 | 4,044.5 | 4,634.2 | 6,346.8 | 7,721.4 | 7,848.9 | |
R&D Expenses | 958.3 | 1,338.7 | 1,515 | 2,195.2 | - | - | |
Selling General & Admin Expenses | 2,660 | 4,044 | 4,634 | 6,347 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1.614) | (2.332) | (3.239) | (6.605) | (19.19) | (19.19) | |
Interest Income | 99.66 | 232.6 | 175.2 | 255 | 306.6 | - | |
Income Tax Expense | 278.4 | 1,243.8 | 2,077.2 | 2,395.1 | 3,067.5 | 3,067.5 | |
Net Income | |||||||
Net Income | 1,647.7 | 3,001.9 | 3,851.5 | 5,067.8 | 7,667.2 | 7,667.2 | |
Supplemental | |||||||
EBIT | 1,927.7 | 4,248 | 5,931.9 | 7,469.5 | 10,753.8 | 10,753.8 | |
EBITDA | 2,299.7 | 4,880.2 | 6,568 | 8,140.8 | 11,527.3 | 11,527.3 | |