

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,637 | 4,020.5 | 1,765.3 | 1,750.7 | 1,768.1 | 3,481.7 | |
COGS | 1,409.4 | 1,417.9 | 906.5 | 948.7 | 1,138.1 | 2,053.8 | |
Gross Profit | 2,227.7 | 2,602.6 | 858.9 | 802 | 630 | 1,427.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,036.8 | 2,327.6 | 507.7 | 395.9 | 270.9 | 670.9 | |
Total Operating Expenses | 397.6 | 533.8 | 351.2 | 406.1 | 359.1 | 756.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 23.37 | 84.57 | 56.37 | 64.85 | 609.2 | 64.85 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31.93) | (14.76) | (4.169263) | (28.43) | (27) | (56.61) | |
Interest Income | 2.353222 | 57.28 | 24.38 | 16.96 | 12.48 | - | |
Income Tax Expense | 597.8 | 681.2 | 221.3 | 161.9 | 93.67 | 253.6 | |
Net Income | |||||||
Net Income | 1,407.1 | 1,618.8 | 475.9 | 439.4 | 162.8 | 597.6 | |
Supplemental | |||||||
EBIT | 2,030.6 | 2,305.8 | 705.8 | 629.7 | 270.9 | 904.8 | |
EBITDA | 2,238.8 | 2,525.5 | 873.8 | 836.2 | 518 | 1,331.8 | |