
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 10,493.1 | 13,174 | 14,690 | 15,430 | 15,698 |
COGS | 4,829.6 | 6,466 | 7,129 | 7,479 | 7,722 |
Gross Profit | 5,663.5 | 6,708 | 7,561 | 7,951 | 7,976 |
Operating Expenses & Income | |||||
Operating Income | 2,316.1 | 2,102 | 2,764 | 2,959 | 3,101 |
Total Operating Expenses | - | - | - | - | - |
R&D Expenses | 1,156.2 | 1,235 | 1,430 | 1,359 | 1,223 |
Selling General & Admin Expenses | 1,648.7 | 2,540 | 2,429 | 2,616 | 2,611 |
Earnings from Continuing Operations | |||||
Interest Expense | (142.8) | (408) | (420) | (393) | (382) |
Interest Income | 17.4 | 38 | 39 | 38 | 30 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,254.7 | 2,194 | 2,642 | 3,002 | (2,579) |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 3,464.9 | 3,902 | - | - | - |