

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,716.1 | 24,062.9 | 22,444.1 | 25,441.4 | 28,032.8 | 28,032.8 | |
COGS | 16,521.5 | 18,187.7 | 17,185.3 | 19,296.3 | 21,114.1 | 21,114.1 | |
Gross Profit | 7,194.6 | 5,875.1 | 5,258.7 | 6,145.2 | 6,918.7 | 6,918.7 | |
Operating Expenses & Income | |||||||
Operating Income | 4,223.6 | 2,899.7 | 2,177.7 | 2,860.9 | 3,404.4 | 3,404.4 | |
Total Operating Expenses | 2,971 | 2,975.4 | 3,081 | 3,284.2 | 3,514.3 | 3,514.3 | |
R&D Expenses | 602.1 | 530.9 | 453.5 | 511.3 | - | - | |
Selling General & Admin Expenses | 1,863.9 | 1,962.5 | 2,176 | 2,307 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (7.33) | (7.382) | (6.593) | (6.737) | (1.019) | (1.019) | |
Interest Income | 232.1 | 275.4 | 13.95 | 16.64 | 72.36 | - | |
Income Tax Expense | 1,216.7 | 879.3 | 767.8 | 935.3 | 1,053.8 | 1,053.8 | |
Net Income | |||||||
Net Income | 3,236.3 | 2,234.3 | 1,742.9 | 2,357.3 | 2,281.8 | 2,281.8 | |
Supplemental | |||||||
EBIT | 4,223.6 | 2,899.7 | 2,177.7 | 2,860.9 | 3,404.4 | 3,404.4 | |
EBITDA | 5,260.8 | 3,946.6 | 3,286.6 | 3,936 | 4,508.8 | 4,508.8 | |