

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,650.6 | 11,896.6 | 8,765 | 8,183 | 9,238.5 | 18,414.3 | |
COGS | 7,482.9 | 6,690.7 | 5,344 | 4,288 | 5,376.9 | 9,673.1 | |
Gross Profit | 8,167.7 | 5,205.9 | 3,421 | 3,895 | 3,861.6 | 8,741.2 | |
Operating Expenses & Income | |||||||
Operating Income | 7,384.8 | 4,488 | 2,337 | 2,996 | 2,837.4 | 6,696.2 | |
Total Operating Expenses | 860.4 | 929.8 | 1,084 | 899 | 1,024.2 | 2,014 | |
R&D Expenses | 0 | 0 | - | - | - | - | |
Selling General & Admin Expenses | 867.5 | 900.5 | 878 | 899 | 977 | 899 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (27.28) | (76) | (43) | (60) | (45.83) | (53.76) | |
Interest Income | 337.3 | 1,390.8 | 2,340 | 2,258 | 1,923 | - | |
Income Tax Expense | 1,349.1 | 860.8 | 519 | 471 | 771.1 | 1,245.2 | |
Net Income | |||||||
Net Income | 5,735.4 | 5,849.4 | 4,402 | 4,019 | 4,571.9 | 8,609.8 | |
Supplemental | |||||||
EBIT | 7,341.1 | 4,276.2 | 4,813 | 2,647 | 5,432.7 | - | |
EBITDA | 7,522.1 | 4,474.3 | 4,973 | 2,805 | 5,602.1 | 8,365.7 | |