

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,718 | 6,268.7 | 6,404 | 6,368.5 | 6,394.4 | 6,430.6 | |
COGS | 2,971.3 | 3,612.3 | 3,451 | 3,543.9 | 3,565.9 | 3,557.6 | |
Gross Profit | 2,746.7 | 2,656.4 | 2,953 | 2,824.6 | 2,828.5 | 2,873 | |
Operating Expenses & Income | |||||||
Operating Income | 590.4 | 649.1 | 948.4 | 797.4 | 747.7 | 903.8 | |
Total Operating Expenses | 2,156.2 | 2,007.3 | 2,004.6 | 2,027.2 | 2,080.8 | 1,969.2 | |
R&D Expenses | 69.41 | 62.27 | 91.57 | 75.89 | 60.54 | - | |
Selling General & Admin Expenses | 1,450 | 1,402 | 147 | 197 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (29.25) | (25.12) | (20.22) | (15.68) | (10.58) | (7.713) | |
Interest Income | 0.852 | 36.28 | 2.375 | 5.211 | 6.576 | - | |
Income Tax Expense | 163.7 | 223.5 | 252 | 296 | 201.4 | 229.9 | |
Net Income | |||||||
Net Income | 401 | 438.3 | 710.4 | 616.2 | 427.4 | 504.7 | |
Supplemental | |||||||
EBIT | 590.4 | 649.1 | 948.4 | 797.4 | 747.7 | 903.8 | |
EBITDA | 838.6 | 874.5 | 1,164.6 | 1,024.3 | 978.1 | 1,068.5 | |