

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 10,996.8 | 14,318 | 14,690 | 15,430 | 15,698 | |
COGS | 5,061.4 | 7,027.5 | 7,129 | 7,479 | 7,722 | |
Gross Profit | 5,935.3 | 7,290.5 | 7,561 | 7,951 | 7,976 | |
Operating Expenses & Income | ||||||
Operating Income | 2,427.3 | 2,284.5 | 2,764 | 2,959 | 3,101 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | 1,211.7 | 1,342.2 | 1,430 | 1,359 | 1,223 | |
Selling General & Admin Expenses | 1,727.8 | 2,760.6 | 2,429 | 2,616 | 2,611 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (149.7) | (443.4) | (420) | (393) | (382) | |
Interest Income | 18.24 | 41.3 | 39 | 38 | 30 | |
Income Tax Expense | 550.1 | 455.4 | - | - | - | |
Net Income | ||||||
Net Income | 2,362.9 | 2,384.5 | 2,642 | 3,002 | (2,579) | |
Supplemental | ||||||
EBIT | 3,109.8 | 3,335.5 | - | - | - | |
EBITDA | 3,631.2 | 4,240.8 | - | - | - | |