
| 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|
Revenue | ||||
Total revenue | 61,946.9 | 56,863.8 | 69,077 | 83,074.6 |
COGS | 51,445.8 | 47,060.6 | 57,979.4 | 70,265.1 |
Gross Profit | 10,501.1 | 9,803.2 | 11,097.6 | 12,809.4 |
Operating Expenses & Income | ||||
Operating Income | 2,668.8 | 2,005.8 | 2,164.2 | 3,261.7 |
Total Operating Expenses | 59,278 | 54,858 | 66,912.8 | 79,812.8 |
R&D Expenses | 2,195.3 | 2,027.5 | 2,288.2 | 2,490.4 |
Selling General & Admin Expenses | 5,596.9 | 5,800.7 | 6,407.1 | 7,141.4 |
Earnings from Continuing Operations | ||||
Interest Expense | (654.3) | (760) | (770.1) | (683.8) |
Interest Income | 124.7 | 144.1 | 110 | 110.9 |
Income Tax Expense | - | - | - | - |
Net Income | ||||
Net Income | 1,607.7 | 1,010.5 | 1,384.4 | 1,912 |
Supplemental | ||||
EBIT | 2,790.3 | 2,125.5 | 2,251 | 3,353.7 |
EBITDA | 4,143 | 3,538.6 | 3,670.1 | 4,771.9 |