

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,825.1 | 16,726.2 | 2,400.1 | 1,921.8 | 1,988.2 | 3,909.8 | |
COGS | 8,407 | 8,907 | 1,302.2 | 1,062.7 | 1,041.9 | 2,104.5 | |
Gross Profit | 7,418.1 | 7,819.3 | 1,097.9 | 859.1 | 946.2 | 1,805.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,152.7 | 2,551.9 | 421.9 | 268.5 | 243.8 | 494.3 | |
Total Operating Expenses | 4,574.8 | 4,665 | 676 | 590.6 | 702.4 | 1,311 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 1,174.4 | 1,048.5 | 150.5 | 163.1 | 702.8 | 163.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (212.3) | (398.1) | (66.54) | (39.72) | (26.32) | (66.04) | |
Interest Income | 59.82 | 414.4 | 94.81 | 83.82 | 73.98 | - | |
Income Tax Expense | 366.4 | 170.6 | 4.606 | 30.76 | 59.63 | 90.39 | |
Net Income | |||||||
Net Income | 1,573.9 | 1,983.1 | 350.8 | 198 | 248.8 | 446.8 | |
Supplemental | |||||||
EBIT | 2,152.7 | 2,551.9 | 421.9 | 268.5 | 243.8 | 488.8 | |
EBITDA | 3,117.8 | 3,558.7 | 554 | 374.1 | 339.9 | 691 | |