
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,404.3 | 40,683.7 | 52,307.1 | 61,861.6 | 73,070.1 | 75,432.2 | |
COGS | 25,751.1 | 30,638.1 | 39,355.7 | 45,521 | 52,086.5 | 53,563 | |
Gross Profit | 8,653.3 | 10,045.6 | 12,951.4 | 16,340.6 | 20,983.7 | 21,869.2 | |
Operating Expenses & Income | |||||||
Operating Income | 1,040.3 | 2,007.3 | 3,155.9 | 4,797.3 | 6,570.3 | 6,847.3 | |
Total Operating Expenses | 7,613 | 8,038.3 | 9,795.5 | 11,543.3 | 14,413.3 | 15,021.9 | |
R&D Expenses | 855.1 | 647.9 | 654.5 | 569.9 | - | - | |
Selling General & Admin Expenses | 474 | 530 | 585 | 642 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (223.2) | (249.4) | (212.6) | (245.6) | (344.4) | (318.6) | |
Interest Income | 3.611 | 58.68 | 255.2 | 454.4 | 323.4 | - | |
Income Tax Expense | 1,092.4 | 1,053.4 | 1,498.5 | 2,375.5 | 2,903.5 | 2,925 | |
Net Income | |||||||
Net Income | 1,448.7 | 1,704.2 | 2,071.8 | 2,995.5 | 5,102.2 | 5,347.5 | |
Supplemental | |||||||
EBIT | 1,040.3 | 2,007.3 | 3,155.9 | 4,797.3 | 6,570.3 | 6,847.3 | |
EBITDA | 2,805.9 | 3,908.9 | 5,231.6 | 7,132.4 | 9,333.6 | 9,652.8 | |