

| 2022 | 2023 | 2024 | 2025 | 2026 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,295.3 | 6,494.4 | 3,921.9 | 4,121.5 | 4,313.2 | |
COGS | 2,842.7 | 3,071.6 | 1,931 | 2,021.2 | 2,113 | |
Gross Profit | 3,452.6 | 3,422.9 | 1,990.8 | 2,100.3 | 2,200.1 | |
Operating Expenses & Income | ||||||
Operating Income | 1,113.9 | 774.5 | 361.2 | 405.1 | 425.1 | |
Total Operating Expenses | - | - | - | - | - | |
R&D Expenses | - | - | - | - | - | |
Selling General & Admin Expenses | 1,877.5 | 2,041.6 | 1,274.6 | 1,306.1 | 1,340 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (15.82) | (67.43) | (52.9) | (55.13) | (57.09) | |
Interest Income | 10.58 | 25.47 | 18.79 | 17.56 | 14.24 | |
Income Tax Expense | 490.1 | 373.7 | - | - | - | |
Net Income | ||||||
Net Income | 1,232.9 | 879.6 | 352.5 | 518 | 528.5 | |
Supplemental | ||||||
EBIT | 1,565.3 | 1,291.2 | 594.6 | 808.2 | 847.4 | |
EBITDA | 2,119.1 | 1,761.4 | 837.3 | 1,062.6 | 1,112.1 | |