

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 28,852.6 | 29,628.6 | 17,009.4 | 16,252.8 | 16,605.9 | |
COGS | 16,297.5 | 18,831.3 | 10,378.1 | 10,246.8 | 10,059.9 | |
Gross Profit | 12,555.1 | 10,797.4 | 6,631.3 | 6,006 | 6,546 | |
Operating Expenses & Income | ||||||
Operating Income | 5,527.6 | 2,205.1 | 1,104.7 | 110.4 | 945.8 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 4,382.8 | 5,135.3 | 3,268.5 | 3,753.2 | 3,379.9 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (110) | (118) | (33.1) | (31.6) | (49.7) | |
Interest Income | 20.21 | 58.04 | 56.7 | 32.4 | 28.5 | |
Income Tax Expense | 1,225.6 | 573.4 | - | - | - | |
Net Income | ||||||
Net Income | 4,269.3 | 1,645.3 | 805.7 | 83.8 | 802 | |
Supplemental | ||||||
EBIT | 5,710.2 | 2,519.1 | - | - | - | |
EBITDA | 6,697.9 | 3,546 | - | - | - | |