

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 50,928 | 53,491 | 63,697.1 | 60,641.1 | 70,213 | 140,899.2 | |
COGS | 42,380 | 45,284 | 54,797.4 | 52,425.4 | 61,311 | 123,311.9 | |
Gross Profit | 8,548 | 8,144 | 8,899.7 | 8,215.7 | 8,902 | 18,240.3 | |
Operating Expenses & Income | |||||||
Operating Income | 969 | 935 | 2,447.1 | 1,832.9 | 734 | 2,329.2 | |
Total Operating Expenses | 6,942 | 7,209 | 6,452.7 | 6,382.8 | 8,168 | 16,327 | |
R&D Expenses | 2,097 | 2,116 | 1,962.7 | 1,945.7 | 2,071 | 4,155.9 | |
Selling General & Admin Expenses | 1,479 | 1,654 | 1,772.6 | 1,685.5 | 1,985 | 3,851.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (461) | (432) | (481.7) | (447.7) | (457) | (936.6) | |
Interest Income | 447 | 401 | 239 | 459.8 | 459 | 666.7 | |
Income Tax Expense | 587 | 412 | 514 | 539.1 | 534 | 1,278.5 | |
Net Income | |||||||
Net Income | 1,634 | 827 | 986.4 | 529.8 | 356 | 1,156.2 | |
Supplemental | |||||||
EBIT | 943.1 | 935 | 2,625.2 | 983.1 | 734 | 1,912.3 | |
EBITDA | 1,553.9 | 1,643 | 3,181.6 | 1,514.8 | 1,421 | 3,276.7 | |