
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 13,382.2 | 12,981 | 15,018 | 16,237 | 15,018 |
COGS | 4,572.9 | 4,929.1 | 5,382 | 6,009 | 5,382 |
Gross Profit | 8,809.3 | 8,052 | 9,636 | 10,228 | 9,636 |
Operating Expenses & Income | |||||
Operating Income | 2,655.4 | 1,288.8 | 2,318 | 2,642 | 2,318 |
Total Operating Expenses | 10,726.9 | 11,692.3 | 12,700 | 13,595 | 12,700 |
R&D Expenses | 419.6 | 614 | 920 | 733 | 920 |
Selling General & Admin Expenses | 1,337.7 | 1,521.1 | 1,662 | 2,003 | 1,662 |
Earnings from Continuing Operations | |||||
Interest Expense | - | - | - | - | - |
Interest Income | 8.37 | 8.167 | 8 | 20 | 8 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,367 | 883.1 | 1,611 | 1,741 | 1,611 |
Supplemental | |||||
EBIT | - | 1,288.8 | 2,318 | 2,642 | 2,318 |
EBITDA | - | 1,457.8 | 2,532 | 2,888 | 2,595 |