
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,188.8 | 16,283 | 15,785.7 | 19,982.8 | 30,087.9 | 30,087.9 | |
COGS | 11,339.7 | 11,381.4 | 11,217.2 | 12,648.2 | 16,086.5 | 16,086.5 | |
Gross Profit | 4,849.1 | 4,901.6 | 4,568.5 | 7,334.6 | 14,001.4 | 14,001.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,524.8 | 1,390.9 | 1,052.4 | 2,817.3 | 7,733.2 | 7,733.2 | |
Total Operating Expenses | 3,324.3 | 3,510.7 | 3,516.2 | 4,517.4 | 6,268.2 | 6,268.2 | |
R&D Expenses | 437.5 | 453.8 | 459.8 | 500.6 | - | - | |
Selling General & Admin Expenses | 2,887 | 3,058 | 3,058 | 3,502 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (0.948) | (6.119) | - | |
Interest Income | 11.57 | 136.9 | 28.6 | 40.82 | 60.51 | - | |
Income Tax Expense | 467.5 | 426 | 414 | 775.8 | 1,968.4 | 1,968.4 | |
Net Income | |||||||
Net Income | 1,150 | 1,082.3 | 761 | 2,225.4 | 6,210.7 | 6,210.7 | |
Supplemental | |||||||
EBIT | 1,624.4 | 1,516.4 | 1,177.1 | 3,018.1 | 8,239 | 8,232.9 | |
EBITDA | 2,891 | 2,768.1 | 2,160.4 | 3,971.1 | 9,182.3 | 9,176.2 | |