
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 18,074.1 | 17,586.8 | 14,828.2 | 16,033.8 | 18,624.5 | 20,031.2 | |
COGS | 11,923 | 12,055.2 | 11,176 | 11,582.1 | 12,928.5 | 13,320.2 | |
Gross Profit | 6,151 | 5,531.6 | 3,652.2 | 4,451.7 | 5,696 | 6,710.9 | |
Operating Expenses & Income | |||||||
Operating Income | 4,066.6 | 3,327.3 | 1,719.2 | 2,460.7 | 3,533.4 | 4,455 | |
Total Operating Expenses | 2,084.4 | 2,204.3 | 1,932.5 | 1,991 | 2,162.6 | 2,256 | |
R&D Expenses | 424 | 418 | 488 | - | - | - | |
Selling General & Admin Expenses | 1,641 | 221 | 196 | 207 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (3.677) | (5.517) | (13.07) | (41.23) | (53.61) | (52.4) | |
Interest Income | 214.4 | 9.018 | 18.35 | 28.12 | 29.75 | - | |
Income Tax Expense | 1,264 | 1,064.5 | 542.1 | 656.3 | 957.4 | 1,277.8 | |
Net Income | |||||||
Net Income | 2,918.9 | 2,468.4 | 1,479.2 | 1,781.1 | 2,643 | 3,312.6 | |
Supplemental | |||||||
EBIT | 4,186.5 | 3,538.4 | 2,034.4 | 2,478.6 | 3,654 | 4,643 | |
EBITDA | 5,546.5 | 4,948 | 3,461.3 | 3,509.4 | 5,075.3 | 6,057.4 | |