

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,058.2 | 36,400.5 | 42,769 | 44,306 | 44,767.5 | 44,767.5 | |
COGS | 18,093.1 | 21,265.6 | 25,969.1 | 27,413.8 | 27,154.7 | 27,154.7 | |
Gross Profit | 15,965.1 | 15,134.9 | 16,799.9 | 16,892.2 | 17,612.8 | 17,612.8 | |
Operating Expenses & Income | |||||||
Operating Income | 3,709.7 | 2,134.8 | 3,769.4 | 2,236.4 | 3,315.2 | 3,314.8 | |
Total Operating Expenses | 12,255.4 | 13,000.1 | 13,030.4 | 14,655.7 | 14,297.6 | 14,298 | |
R&D Expenses | 1,119.6 | 1,355.4 | 1,578.6 | 1,667.9 | - | - | |
Selling General & Admin Expenses | 10,752 | 11,635 | 11,923 | 13,618 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.098) | (0.133) | (0.128) | (0.385) | (0.104) | (0.104) | |
Interest Income | 21.53 | 0.006 | 0.011 | 0.177 | 0.338 | - | |
Income Tax Expense | 1,167.8 | 724.9 | 1,217.7 | 638.3 | 1,118.6 | 1,118.6 | |
Net Income | |||||||
Net Income | 2,544.8 | 1,443.6 | 2,491.1 | 1,627.3 | 2,060.7 | 2,060.7 | |
Supplemental | |||||||
EBIT | 3,709.7 | 2,134.8 | 3,769.4 | 2,236.4 | 3,315.2 | 3,314.8 | |
EBITDA | 5,803.8 | 4,220.6 | 5,794.1 | 4,533.7 | 5,625.1 | 5,624.7 | |