
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,226.8 | 24,253.9 | 27,912.3 | 30,951.8 | 34,391.4 | 35,087.7 | |
COGS | 11,977 | 13,932.1 | 15,996.9 | 18,087.3 | 20,376.1 | 20,855.1 | |
Gross Profit | 9,249.8 | 10,321.8 | 11,915.4 | 12,864.5 | 14,015.3 | 14,232.5 | |
Operating Expenses & Income | |||||||
Operating Income | 4,030.4 | 4,322.6 | 5,169.4 | 5,498 | 6,209.9 | 6,295.5 | |
Total Operating Expenses | 5,219.4 | 5,999.2 | 6,746 | 7,366.5 | 7,805.4 | 7,937 | |
R&D Expenses | 84.85 | 148 | 83.86 | 43.67 | - | - | |
Selling General & Admin Expenses | 329 | 345 | 405 | 467 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.134) | (0.014) | - | - | - | (0.534) | |
Interest Income | 0.369 | 0.266 | 0.573 | 4.158 | 16.17 | - | |
Income Tax Expense | 1,358.3 | 1,383.5 | 1,668.6 | 1,725.9 | 2,002.5 | 2,165.7 | |
Net Income | |||||||
Net Income | 2,363.4 | 2,738 | 3,257.1 | 3,547.7 | 4,173.5 | 4,185.4 | |
Supplemental | |||||||
EBIT | 4,030.4 | 4,322.6 | 5,169.4 | 5,498 | 6,209.9 | 6,295.5 | |
EBITDA | 4,755.2 | 5,082.6 | 6,091.3 | 6,738.2 | 7,680.8 | 7,904.9 | |