
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 23,297.8 | 25,892.4 | 28,592.6 | 32,007 | 34,929.9 |
COGS | 14,478.6 | 16,418.5 | 18,341.6 | 20,717.6 | 22,138.8 |
Gross Profit | 8,819.1 | 9,473.9 | 10,251 | 11,289.4 | 12,791.1 |
Operating Expenses & Income | |||||
Operating Income | 2,327.1 | 2,117.6 | 2,173.3 | 2,459.3 | 3,094.5 |
Total Operating Expenses | 20,970.7 | 23,774.7 | 26,419.3 | 29,547.7 | 31,835.4 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (0.007) | (0.156) | (3.131) | (13.94) | (15.14) |
Interest Income | 0.651 | 0.18 | 0.054 | 0.513 | 1.606 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 1,675.1 | 1,514.3 | 1,578.1 | 1,792.2 | 2,258.2 |
Supplemental | |||||
EBIT | - | 2,128.5 | 2,207 | 2,513.7 | 3,135.1 |
EBITDA | - | 7,814.6 | 8,365.9 | 9,464.8 | 10,404.2 |