
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 22,635.7 | 23,868.1 | 25,727 | 27,877.9 | 28,502 |
COGS | 11,257.5 | 12,165.8 | 12,680.8 | 13,815.2 | 14,444.5 |
Gross Profit | 11,378.2 | 11,702.3 | 13,046.2 | 14,062.6 | 14,057.4 |
Operating Expenses & Income | |||||
Operating Income | 3,105 | 2,844.3 | 3,474.9 | 4,034 | 4,362 |
Total Operating Expenses | 19,530.7 | 21,023.8 | 22,252.1 | 23,843.9 | 24,140 |
R&D Expenses | 926.8 | 887.9 | 889.2 | 782.7 | 843.2 |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (1.936) | (2.129) | (1.945) | (2.158) | (2.341) |
Interest Income | 4.38 | 5.041 | 10.55 | 13.21 | 15.7 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 2,229.5 | 1,799.6 | 2,652.4 | 2,859.8 | 3,345.6 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | - | - | - | - | - |