
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 19,833.2 | 22,349.1 | 25,753 | 28,708.1 | 30,945.6 | 31,437.8 | |
COGS | 3,401.5 | 3,885.3 | 4,111.4 | 4,676.4 | 3,414.2 | 4,899.1 | |
Gross Profit | 16,431.7 | 18,463.8 | 21,641.6 | 24,031.6 | 27,531.4 | 26,538.7 | |
Operating Expenses & Income | |||||||
Operating Income | 7,388 | 7,771.5 | 9,630.6 | 10,745.6 | 8,917.2 | 8,990.2 | |
Total Operating Expenses | 9,043.8 | 10,692.3 | 12,011 | 13,286.1 | 18,614.2 | 17,548.5 | |
R&D Expenses | 2,446.3 | 2,636.4 | 3,055.2 | 3,300.6 | 3,619.9 | 3,627.3 | |
Selling General & Admin Expenses | 846.5 | 1,142.6 | 7,743.3 | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (118.7) | (110.5) | (96.17) | (83.81) | (142.5) | (135.1) | |
Interest Income | 53.51 | 72.78 | 123.9 | 135.4 | 192.8 | - | |
Income Tax Expense | 1,556.5 | 1,496.3 | 1,926.2 | 2,347.6 | 2,608.7 | 2,611.1 | |
Net Income | |||||||
Net Income | 4,352.8 | 4,401 | 5,411.4 | 5,929.5 | 6,500.2 | 6,592.6 | |
Supplemental | |||||||
EBIT | 7,388 | 7,771.5 | 9,630.6 | 10,745.6 | 8,917.2 | 8,990.2 | |
EBITDA | 8,926.9 | 9,261.7 | 11,243 | 12,510.4 | 10,726 | 10,832.2 | |