

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 34,335.9 | 37,206.9 | 38,546.3 | 42,153.6 | 50,091.5 | 50,091.5 | |
COGS | 17,681.6 | 19,104.9 | 20,752.2 | 22,307 | 27,251.5 | 27,251.5 | |
Gross Profit | 16,654.3 | 18,102 | 17,794.1 | 19,846.6 | 22,840 | 22,840 | |
Operating Expenses & Income | |||||||
Operating Income | 5,432.9 | 5,693.4 | 4,086.1 | 5,155.3 | 7,351 | 7,351 | |
Total Operating Expenses | 11,221.4 | 12,408.5 | 13,708 | 14,691.3 | 15,489 | 15,489 | |
R&D Expenses | 2,341 | 2,353.1 | 2,659.4 | 2,792.7 | 2,722.6 | 2,722.6 | |
Selling General & Admin Expenses | 8,880.4 | 10,055.4 | - | 396 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5.374) | (3.858) | (11.68) | (37.08) | (33.31) | (33.31) | |
Interest Income | 13.05 | 496 | 7.732 | 28.26 | 47.1 | - | |
Income Tax Expense | 1,728.8 | 1,774.9 | 1,396.6 | 1,686.7 | 2,163 | 2,163 | |
Net Income | |||||||
Net Income | 3,775.5 | 3,736.9 | 2,959.4 | 3,376.8 | 5,208.5 | 5,208.5 | |
Supplemental | |||||||
EBIT | 5,432.9 | 5,693.4 | 4,086.1 | 5,155.3 | 7,351 | 7,351 | |
EBITDA | 6,566.2 | 6,879.9 | 5,325.8 | 6,577.8 | 9,120.7 | 9,120.7 | |