

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,976.5 | 6,149.1 | 8,183.8 | 9,287.8 | 10,319.9 | 19,607.7 | |
COGS | 2,607.6 | 2,637 | 3,015.3 | 3,721.1 | 3,070.1 | 5,943.4 | |
Gross Profit | 3,368.9 | 3,512.1 | 5,168.5 | 5,566.7 | 7,249.8 | 13,476.7 | |
Operating Expenses & Income | |||||||
Operating Income | 667.9 | 600.6 | 754.9 | 1,170.5 | 1,375.9 | 2,546.4 | |
Total Operating Expenses | 3,179.3 | 3,391.5 | 4,413.6 | 4,396.2 | 5,873.9 | 11,125.8 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 345.1 | 369.6 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (48.9) | (114.5) | (161.2) | (226.9) | (224.7) | (451.6) | |
Interest Income | 1,339.6 | 1,383.8 | 23.7 | 22.3 | 22.2 | - | |
Income Tax Expense | 190.8 | 154.4 | 153.7 | 228.8 | 281.1 | 509.9 | |
Net Income | |||||||
Net Income | 483.1 | 411 | 436.4 | 754.9 | 853.8 | 1,608.7 | |
Supplemental | |||||||
EBIT | 722.8 | 681.2 | 751.3 | 1,210.6 | 1,375.9 | 2,550.5 | |
EBITDA | 1,050.6 | 1,032.1 | 1,120.1 | 1,588 | 1,789.3 | 3,341.3 | |