
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 6,256.6 | 8,110.5 | 9,619.3 | 10,588.1 | 11,102.6 | 11,203.5 |
COGS | 2,648.1 | 3,618.2 | 4,009.9 | 4,317.3 | 4,818.5 | 4,963.7 |
Gross Profit | 3,608.6 | 4,492.3 | 5,609.4 | 6,270.8 | 6,284.1 | 6,239.8 |
Operating Expenses & Income | ||||||
Operating Income | 1,374.7 | 1,726.1 | 2,207.2 | 2,505.7 | 2,210.6 | 2,048.9 |
Total Operating Expenses | 4,881.9 | 6,384.4 | 7,412.1 | 8,082.4 | 8,892 | 9,154.6 |
R&D Expenses | - | - | - | - | - | - |
Selling General & Admin Expenses | 2,225 | 2,757.4 | 3,397.2 | 3,762.4 | 4,066.6 | 4,183.7 |
Earnings from Continuing Operations | ||||||
Interest Expense | - | - | - | - | - | - |
Interest Income | - | - | - | - | - | - |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 975.3 | 854.8 | 1,550.2 | 1,814.6 | 1,579.2 | 1,459.7 |
Supplemental | ||||||
EBIT | - | - | - | - | - | - |
EBITDA | - | - | - | - | - | - |