

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,920.8 | 16,648.8 | 15,955.8 | 15,523 | 14,563 | 14,492 | |
COGS | 9,061.6 | 10,506.9 | 10,321.5 | 9,724 | 8,578 | 8,543 | |
Gross Profit | 6,859.2 | 6,141.9 | 5,634.4 | 5,799 | 5,985 | 5,949 | |
Operating Expenses & Income | |||||||
Operating Income | 1,331.6 | 473.5 | 219.5 | 302 | 606 | 529 | |
Total Operating Expenses | 5,527.5 | 5,668.4 | 5,414.8 | 5,497 | 5,379 | 5,420 | |
R&D Expenses | 1,928 | 1,989 | 1,785 | 1,329.4 | - | - | |
Selling General & Admin Expenses | 2,783 | 2,773 | 2,834 | 3,547 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2.428) | (2.921) | (4.803) | (11) | (11) | (11) | |
Interest Income | 24.48 | 34.78 | 40.97 | 48.67 | 34.3 | - | |
Income Tax Expense | 441 | 222 | 110.1 | 122 | 143 | 111 | |
Net Income | |||||||
Net Income | 973.9 | 361.9 | 212.5 | (332) | 281 | 321 | |
Supplemental | |||||||
EBIT | 1,417.4 | 586.8 | 327.3 | (199) | 606 | 353 | |
EBITDA | 1,699.8 | 977.6 | 749.4 | 186 | 647 | 394 | |