
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 25,301.9 | 35,982.9 | 33,342.4 | 34,670.8 | 34,952 | 34,996.7 | |
COGS | 19,848 | 30,097.8 | 27,780.4 | 28,027.1 | 27,426.4 | 27,240 | |
Gross Profit | 5,453.9 | 5,885.2 | 5,562.1 | 6,643.8 | 7,525.5 | 7,756.7 | |
Operating Expenses & Income | |||||||
Operating Income | 3,497.2 | 3,737.9 | 3,178.2 | 3,932.5 | 4,759.4 | 5,041 | |
Total Operating Expenses | 1,956.6 | 2,147.2 | 2,383.8 | 2,711.3 | 2,766.1 | 2,715.7 | |
R&D Expenses | 81.66 | 71.91 | 66.94 | 81.39 | - | - | |
Selling General & Admin Expenses | 147 | 156 | 137 | 201 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (37.86) | (37.45) | (228.5) | (150) | (457.4) | (269) | |
Interest Income | 416.8 | 0.565 | 0.435 | 6.087 | 21.12 | - | |
Income Tax Expense | 1,164.9 | 1,071.7 | 1,001.6 | 1,990.5 | 2,027.1 | 2,145.2 | |
Net Income | |||||||
Net Income | 2,756.4 | 3,175.1 | 2,782.2 | 14,849.6 | 6,227.5 | 6,596.6 | |
Supplemental | |||||||
EBIT | 3,497.2 | 3,737.9 | 3,178.2 | 3,932.5 | 4,759.4 | 5,041 | |
EBITDA | 4,228.1 | 4,455.8 | 3,979 | 5,214.9 | 6,386.8 | 6,657 | |