
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 41,306.3 | 38,431 | 39,343.7 | 38,620.9 | 39,551.7 | 39,551.7 | |
COGS | 29,081.7 | 26,788.7 | 29,554.8 | 29,295.9 | 30,367.4 | 30,367.4 | |
Gross Profit | 12,224.6 | 11,642.2 | 9,788.9 | 9,325.1 | 9,184.3 | 9,184.3 | |
Operating Expenses & Income | |||||||
Operating Income | 5,194.9 | 4,210 | 2,135.3 | 915 | 1,133.7 | 1,133.7 | |
Total Operating Expenses | 7,029.7 | 7,432.2 | 7,653.6 | 8,410 | 8,050.6 | 8,050.6 | |
R&D Expenses | 2,171.7 | 2,205.1 | 2,170.8 | 2,169 | - | - | |
Selling General & Admin Expenses | 4,857.9 | 5,227.1 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (131.4) | (209.6) | (294.2) | (315.5) | (381.9) | (381.9) | |
Interest Income | 43.66 | 76.29 | 176.9 | 222.4 | 241.3 | - | |
Income Tax Expense | 1,163.4 | 1,577.5 | 1,244.5 | 631.2 | 450.9 | 450.9 | |
Net Income | |||||||
Net Income | 3,848.3 | 3,208.8 | 1,876.1 | 285.6 | 420 | 420 | |
Supplemental | |||||||
EBIT | 6,197.9 | 5,337.4 | 4,417.3 | 1,918.2 | 1,452.4 | 1,452.4 | |
EBITDA | 9,768.6 | 9,406.6 | 8,435 | 5,981.3 | 5,738.1 | 5,738.1 | |