
| 2022 | 2023 | 2024 | 2025 | 2026 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 50,666.7 | 53,822.7 | 50,471.8 | 53,479.2 | 54,365.2 |
COGS | 32,013.2 | 35,014.1 | 32,273.6 | 33,572.2 | 35,993.7 |
Gross Profit | 18,653.6 | 18,808.6 | 18,198.2 | 19,907 | 18,371.6 |
Operating Expenses & Income | |||||
Operating Income | 11,505.1 | 10,037.1 | 8,661.8 | 8,880.4 | 6,917 |
Total Operating Expenses | 39,161.6 | 43,785.6 | 41,810 | 44,598.8 | 47,448.2 |
R&D Expenses | - | - | - | - | - |
Selling General & Admin Expenses | - | - | - | - | - |
Earnings from Continuing Operations | |||||
Interest Expense | (52.36) | (70.19) | (71.79) | (91.34) | (168.4) |
Interest Income | 27.69 | 42.43 | 145.6 | 191.3 | 217.7 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 8,129.8 | 7,346.7 | 6,444.2 | 8,121.1 | 4,593.1 |
Supplemental | |||||
EBIT | - | 10,253.6 | 9,186.9 | 11,299.7 | 7,173.9 |
EBITDA | - | 12,868.6 | 11,874.1 | 14,122.2 | 10,444.6 |