

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,943.7 | 6,491.8 | 8,971.5 | 10,573 | 12,283.3 | 12,857 | |
COGS | 2,544.9 | 3,385.9 | 4,594.4 | 5,590.2 | 6,768 | 7,155.3 | |
Gross Profit | 2,398.8 | 3,105.9 | 4,377.1 | 4,982.7 | 5,515.3 | 5,701.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,184.3 | 1,627 | 2,074 | 2,329.7 | 2,766.8 | 2,879.4 | |
Total Operating Expenses | 1,214.5 | 1,478.9 | 2,303.1 | 2,653.1 | 2,748.5 | 2,822.3 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,202.6 | 1,458.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.104) | (11.63) | - | - | (0.085) | - | |
Interest Income | 3.104 | 3.111 | 3.127 | 6.607 | 17.93 | - | |
Income Tax Expense | 400.1 | 616.2 | 843.6 | 960.1 | 1,082.4 | 1,122 | |
Net Income | |||||||
Net Income | 779.8 | 1,005.1 | 1,227.2 | 1,360 | 1,744.2 | 1,814.6 | |
Supplemental | |||||||
EBIT | 1,184.3 | 1,627 | 2,074 | 2,320.1 | 2,766.8 | 2,922.1 | |
EBITDA | 1,229.2 | 1,706.8 | 2,179.1 | 2,447.9 | 2,954 | 3,124.8 | |