
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 37,364 | 45,004.8 | 45,581.4 | 49,038.9 | 55,212.2 | 55,212.2 | |
COGS | 19,513.9 | 22,447.1 | 22,826 | 25,133.5 | 28,760.6 | 28,049.2 | |
Gross Profit | 17,850 | 22,557.7 | 22,755.3 | 23,905.4 | 26,451.6 | 27,163.1 | |
Operating Expenses & Income | |||||||
Operating Income | 8,403 | 11,551.3 | 11,476.1 | 10,642.3 | 12,425 | 12,425 | |
Total Operating Expenses | 9,447.1 | 11,006.4 | 11,279.3 | 13,263.1 | 14,026.6 | 14,738 | |
R&D Expenses | 2,135.6 | 2,408.5 | 2,288.9 | 2,544.7 | 2,733.2 | - | |
Selling General & Admin Expenses | 7,042 | 8,262 | 8,551.3 | 10,221 | 2,181.2 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47.41) | (41.04) | (42.96) | (52.45) | (74.36) | (74.36) | |
Interest Income | 48.13 | 77.97 | 100.7 | 101.8 | 146.7 | - | |
Income Tax Expense | 2,773.6 | 3,090.5 | 3,919.6 | 3,341.4 | 3,395.9 | 3,395.9 | |
Net Income | |||||||
Net Income | 5,963.9 | 8,670.2 | 8,378.7 | 8,007.6 | 9,957.4 | 9,957.4 | |
Supplemental | |||||||
EBIT | 8,874.5 | 11,794.9 | 12,341.3 | 11,400.8 | 13,427.2 | 13,427.2 | |
EBITDA | 10,730 | 13,712.3 | 14,312.3 | 13,462.6 | 15,480.3 | 15,480.3 | |