
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,244.5 | 28,450.7 | 29,217.9 | 30,546.3 | 29,091.2 | 29,219.8 | |
COGS | 13,543.9 | 16,561.7 | 17,148.2 | 16,816.3 | 16,683.4 | 17,032.2 | |
Gross Profit | 8,700.6 | 11,889 | 12,069.6 | 13,730 | 12,407.9 | 12,187.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,494.7 | 5,023.4 | 4,882.3 | 6,090.3 | 5,010.5 | 4,660.5 | |
Total Operating Expenses | 6,205.9 | 6,865.6 | 7,187.4 | 7,639.6 | 7,397.4 | 7,527.1 | |
R&D Expenses | 642.3 | 710.1 | 572.3 | 524.2 | - | - | |
Selling General & Admin Expenses | 3,543.7 | 3,797 | 6,187 | 6,676 | 7,424.8 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (17.39) | (35.04) | (34.06) | (18.7) | (7.347) | (12.61) | |
Interest Income | 64.03 | 115.6 | 153.3 | 136.1 | 107.9 | - | |
Income Tax Expense | 858 | 1,523.6 | 1,594.9 | 1,834.6 | 1,762 | 1,457.6 | |
Net Income | |||||||
Net Income | 1,987.7 | 3,996.7 | 3,125.2 | 3,811.5 | 4,341.6 | 3,980.8 | |
Supplemental | |||||||
EBIT | 2,494.7 | 5,023.4 | 4,882.3 | 6,090.3 | 5,010.5 | 4,660.5 | |
EBITDA | 3,577 | 6,016.4 | 5,937.8 | 7,052.2 | 5,958.1 | 5,636.1 | |