

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 33,144.7 | 34,156.8 | 31,956 | 38,665 | 41,956 | 44,914 | |
COGS | 24,754.1 | 25,123 | 24,355 | 29,605 | 32,908 | 34,118 | |
Gross Profit | 8,390.6 | 9,033.8 | 7,600 | 9,060 | 9,048 | 10,796 | |
Operating Expenses & Income | |||||||
Operating Income | 4,624.1 | 4,968.4 | 3,513 | 4,104 | 3,670 | 5,204 | |
Total Operating Expenses | 3,766.5 | 4,065.4 | 4,089 | 4,956 | 5,378 | 5,592 | |
R&D Expenses | 1,029.9 | 1,078.8 | 1,267 | - | - | - | |
Selling General & Admin Expenses | 3,766.5 | 2,906.5 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (119.9) | (107.8) | (123) | (213) | (321) | (328) | |
Interest Income | 113.5 | 0.078 | 10 | 13 | 19 | - | |
Income Tax Expense | 1,279.5 | 1,228.7 | 873 | 586 | 863 | 1,366 | |
Net Income | |||||||
Net Income | 3,457.4 | 3,827 | 2,396 | 3,279 | 2,692 | 3,781 | |
Supplemental | |||||||
EBIT | 4,856.8 | 5,163.8 | 3,393 | 4,078 | 3,670 | 5,232 | |
EBITDA | 7,318.7 | 7,830.3 | 6,291 | 7,793 | 8,754 | 10,338 | |