
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 59,512 | 70,607 | 75,631.1 | 83,963.7 | 83,725.4 | 84,364.8 | |
COGS | 35,666 | 42,157.8 | 40,883.1 | 42,830.5 | 42,525.8 | 42,178 | |
Gross Profit | 23,846 | 28,449.3 | 34,748 | 41,133.2 | 41,199.7 | 42,186.8 | |
Operating Expenses & Income | |||||||
Operating Income | 2,548.6 | 4,206.8 | 5,458.5 | 9,082.8 | 9,431.1 | 9,848.1 | |
Total Operating Expenses | 21,297.3 | 24,242.4 | 29,289.5 | 32,050.4 | 31,768.6 | 32,338.7 | |
R&D Expenses | 2,363.3 | 2,901.5 | 5,454 | 5,720 | - | - | |
Selling General & Admin Expenses | 18,913.4 | 21,306.7 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (132.9) | (259.5) | (375.3) | (464.1) | (446.2) | (443.9) | |
Interest Income | 18.63 | 28.56 | 41.05 | 237.7 | 97.81 | - | |
Income Tax Expense | 412.2 | 1,026.2 | 1,136.7 | 2,122 | 2,151.1 | 2,305.1 | |
Net Income | |||||||
Net Income | 2,347.5 | 2,807.4 | 3,707.5 | 6,156.2 | 6,741.5 | 7,041.6 | |
Supplemental | |||||||
EBIT | 2,911.4 | 4,108.6 | 5,266.4 | 8,758.9 | 9,369.1 | 9,760.5 | |
EBITDA | 4,631.1 | 6,002.3 | 7,254.9 | 10,916.8 | 11,594.7 | 12,067.1 | |