

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,072.2 | 23,232.1 | 22,675.6 | 25,334.3 | 25,458.4 | 25,458.4 | |
COGS | 13,151.2 | 14,464.2 | 13,936.7 | 15,542.8 | 15,882.1 | 15,882.1 | |
Gross Profit | 7,921 | 8,768 | 8,738.9 | 9,791.5 | 9,576.3 | 9,576.3 | |
Operating Expenses & Income | |||||||
Operating Income | 3,247.7 | 3,678.1 | 3,571.6 | 3,916 | 3,535.3 | 3,535.3 | |
Total Operating Expenses | 4,673.3 | 5,089.9 | 5,167.3 | 5,875.5 | 6,041 | 6,041 | |
R&D Expenses | 675.3 | 664.1 | 952.8 | 996.5 | 1,173.5 | 1,173.5 | |
Selling General & Admin Expenses | 300 | 329 | 275 | 292 | - | 65 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (55.55) | (51.37) | (49.21) | (72.2) | (65.49) | (65.49) | |
Interest Income | 17.52 | 387.1 | 51.62 | 45.89 | 38.12 | - | |
Income Tax Expense | 780.8 | 1,124.1 | 1,129.1 | 1,190.3 | 1,050.4 | 1,050.4 | |
Net Income | |||||||
Net Income | 2,699.1 | 3,157.1 | 2,148.3 | 3,113.1 | 2,690.3 | 2,690.3 | |
Supplemental | |||||||
EBIT | 3,535.4 | 4,332.6 | 3,326.7 | 4,375.6 | 3,535.3 | 3,637.4 | |
EBITDA | 4,535 | 5,404.1 | 4,430.8 | 5,541 | 4,735.9 | 4,838 | |