
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 24,256.1 | 27,137.6 | 24,859.7 | 28,357 | 29,672 | 30,127 | |
COGS | 8,921.4 | 11,137.7 | 10,147.3 | 10,357.4 | 9,799 | 10,070 | |
Gross Profit | 15,334.7 | 15,999.9 | 14,712.4 | 17,999.6 | 19,873 | 20,057 | |
Operating Expenses & Income | |||||||
Operating Income | 8,990.6 | 9,291.1 | 8,098.6 | 10,513.8 | 12,156 | 12,091 | |
Total Operating Expenses | 6,344.1 | 6,708.8 | 6,613.8 | 7,485.8 | 7,717 | 7,967 | |
R&D Expenses | 962 | 1,061.6 | 1,058.8 | 1,302.3 | - | - | |
Selling General & Admin Expenses | 6,344.1 | 5,652.4 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (8.128) | (8.279) | (6.309) | (4.651) | (4) | (4) | |
Interest Income | 181 | 92.82 | 194 | 185.3 | 127 | - | |
Income Tax Expense | 2,835.1 | 3,496.2 | 2,493.8 | 3,464.8 | 3,494 | 3,497 | |
Net Income | |||||||
Net Income | 6,370.5 | 6,013.8 | 5,530.5 | 7,498 | 9,074 | 9,125 | |
Supplemental | |||||||
EBIT | 9,213.8 | 9,518.3 | 8,030.5 | 10,967.4 | 12,573 | 12,455 | |
EBITDA | 9,833.7 | 10,194.8 | 8,757.8 | 11,833.5 | 13,585 | 13,816 | |