
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 5,741.5 | 6,475.6 | 7,331.4 | 8,266.5 | 9,418.3 |
COGS | 3,416.5 | 4,226.3 | 4,910.8 | 5,593.5 | 6,081.5 |
Gross Profit | 2,325 | 2,249.3 | 2,420.6 | 2,673 | 3,336.8 |
Operating Expenses & Income | |||||
Operating Income | 1,175.6 | 1,132.8 | 1,194.9 | 1,443.7 | 1,802.7 |
Total Operating Expenses | 4,565.9 | 5,342.9 | 6,136.5 | 6,822.8 | 7,615.6 |
R&D Expenses | 65.44 | 70.11 | 74.53 | 83.68 | 85.58 |
Selling General & Admin Expenses | 735.7 | 681.8 | 756.2 | 725 | 997.7 |
Earnings from Continuing Operations | |||||
Interest Expense | (34.38) | (36.47) | (33.85) | (32.81) | (40.3) |
Interest Income | 1,155.9 | 1,508.5 | 2,024.6 | 2,317.4 | 2,859.1 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 920.9 | 950.3 | 1,034.2 | 1,273.8 | 1,736.8 |
Supplemental | |||||
EBIT | - | 1,472.2 | 1,624.3 | 1,953.5 | 2,655.1 |
EBITDA | - | 1,646.2 | 1,807.7 | 2,152 | 2,866.8 |