
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,748.5 | 25,090.9 | 26,450.5 | 32,413.8 | 32,525 | 33,916.2 | |
COGS | 8,061.2 | 12,044.2 | 12,168 | 15,842.8 | 16,698.2 | 17,110.8 | |
Gross Profit | 9,687.3 | 13,046.7 | 14,282.5 | 16,571 | 15,826.8 | 16,805.4 | |
Operating Expenses & Income | |||||||
Operating Income | 4,195.6 | 5,245.2 | 4,162.4 | 2,985.2 | 2,653.9 | 3,104.6 | |
Total Operating Expenses | 5,491.7 | 7,801.4 | 10,120.2 | 13,585.8 | 13,172.9 | 13,700.7 | |
R&D Expenses | 425.1 | 683.1 | 1,741.2 | 2,217.7 | 2,400.4 | 3,100.6 | |
Selling General & Admin Expenses | 362 | 427 | 1,931.3 | 369 | 2,075.1 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (126.6) | (125.1) | (138.8) | (202.7) | (293.2) | (342.3) | |
Interest Income | 2,691.5 | 57.4 | 186.6 | 97.23 | 237.8 | - | |
Income Tax Expense | 1,016.2 | 1,708.9 | 1,456.7 | 1,148.5 | 1,713.3 | 1,981.7 | |
Net Income | |||||||
Net Income | 7,127.6 | 6,060.1 | 5,531.3 | 4,924.8 | 4,566.7 | 5,370.3 | |
Supplemental | |||||||
EBIT | 8,310 | 7,884.7 | 7,113.2 | 6,215.8 | 2,653.9 | 4,299.1 | |
EBITDA | 9,487.4 | 9,485.1 | 8,981.2 | 8,826.9 | 6,085.9 | 7,775.9 | |