

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 28,435.6 | 30,170.5 | 29,875 | 29,742.9 | 31,232.8 | 31,232.8 | |
COGS | 17,488.7 | 19,559.5 | 19,197.3 | 18,645.5 | 19,644.5 | 19,284.2 | |
Gross Profit | 10,947 | 10,611 | 10,677.6 | 11,097.5 | 11,588.3 | 11,948.6 | |
Operating Expenses & Income | |||||||
Operating Income | 3,760.5 | 3,256.4 | 3,579.4 | 4,033.9 | 4,240.2 | 4,240.2 | |
Total Operating Expenses | 7,186.5 | 7,354.6 | 7,098.2 | 7,063.6 | 7,348.1 | 7,708.4 | |
R&D Expenses | 651.2 | 609.5 | 635.3 | 658.5 | 652.1 | - | |
Selling General & Admin Expenses | 888.3 | 919 | 4,691 | 4,802 | 1,831.3 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.003) | (0.003) | (0.003) | (0.003) | (0.208) | (0.208) | |
Interest Income | 97.32 | 106.8 | 28.78 | 53.48 | 84.84 | - | |
Income Tax Expense | 1,201.4 | 1,019.4 | 1,190.8 | 1,289 | 1,238.2 | 1,238.2 | |
Net Income | |||||||
Net Income | 2,755.5 | 2,063.8 | 2,631.2 | 2,913.8 | 2,961 | 2,961 | |
Supplemental | |||||||
EBIT | 3,956.9 | 3,083.2 | 3,822.1 | 4,202.7 | 4,240.2 | 4,171.8 | |
EBITDA | 4,864.9 | 4,028.8 | 4,791.6 | 5,194 | 5,415.5 | 5,347.1 | |