

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,493.1 | 13,174 | 14,800 | 15,430 | 16,026.2 | 31,205.2 | |
COGS | 4,829.6 | 6,466 | 7,129 | 7,479 | 8,379.6 | 16,053.3 | |
Gross Profit | 5,663.5 | 6,708 | 7,561 | 7,951 | 7,646.6 | 15,151.9 | |
Operating Expenses & Income | |||||||
Operating Income | 2,922.4 | 2,904 | 3,812 | 2,959 | 4,094.9 | 8,183.2 | |
Total Operating Expenses | 3,347.4 | 3,927 | 4,797 | 4,992 | 3,551.7 | 7,269.7 | |
R&D Expenses | 1,156.2 | 1,235 | 1,454.7 | 1,359 | 1,248.6 | 2,609.5 | |
Selling General & Admin Expenses | 688 | 1,086 | 856 | 1,000 | 2,611 | 992 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (157.2) | (439.6) | (484.2) | (454.9) | (439) | (867.1) | |
Interest Income | 17.4 | 38 | 39 | 38 | 30 | 18 | |
Income Tax Expense | 524.9 | 419 | 661 | 588 | (1,124) | (489.2) | |
Net Income | |||||||
Net Income | 2,254.7 | 2,194 | 2,642 | 3,002 | (2,632.9) | 512.3 | |
Supplemental | |||||||
EBIT | 2,922.4 | 3,071 | 3,795 | 4,117 | 4,094.9 | 8,238.8 | |
EBITDA | 3,438.5 | 3,893.7 | 4,749.1 | 5,149.6 | 5,157.6 | 10,286.7 | |