
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,874.7 | 35,548.9 | 36,383.3 | 38,484.1 | 40,722.5 | 41,249.5 | |
COGS | 25,696.8 | 27,076.9 | 27,890.3 | 29,600.7 | 31,325.4 | 31,715.9 | |
Gross Profit | 8,177.9 | 8,472 | 8,493 | 8,883.5 | 9,397.1 | 9,533.6 | |
Operating Expenses & Income | |||||||
Operating Income | 4,033.4 | 4,213.8 | 4,348.6 | 4,422.9 | 4,945 | 4,989.4 | |
Total Operating Expenses | 4,144.5 | 4,258.2 | 4,144.4 | 4,460.6 | 4,452.1 | 4,544.2 | |
R&D Expenses | 144 | 153 | 71 | 11.85 | - | 43 | |
Selling General & Admin Expenses | 548 | 545 | 517 | 558 | - | 346 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (18.04) | (68.29) | - | - | - | - | |
Interest Income | 20.42 | 28.66 | 34.11 | 66.19 | 130.6 | - | |
Income Tax Expense | 1,295.6 | 1,361.9 | 1,371.6 | 1,329.8 | 1,334.1 | 1,376.3 | |
Net Income | |||||||
Net Income | 2,788.8 | 2,918.8 | 3,045.2 | 3,211.5 | 3,750.2 | 3,776.7 | |
Supplemental | |||||||
EBIT | 4,084.3 | 4,223.2 | 4,348.3 | 4,541.3 | 4,945 | 5,074.3 | |
EBITDA | 4,324.3 | 4,444.1 | 4,581 | 4,777 | 5,234.3 | 5,367.6 | |