
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,218.9 | 23,952.8 | 23,864.3 | 24,383.2 | 21,917.4 | 21,480.5 | |
COGS | 13,400.1 | 14,886.1 | 16,699.4 | 15,699.4 | 14,271.6 | 13,910.5 | |
Gross Profit | 9,818.7 | 9,066.7 | 7,164.9 | 8,683.8 | 7,645.8 | 7,570 | |
Operating Expenses & Income | |||||||
Operating Income | 2,916.1 | 2,183.7 | 1,024.4 | 2,141.8 | 1,602.2 | 1,343.7 | |
Total Operating Expenses | 6,902.7 | 6,883.1 | 6,140.4 | 6,542 | 6,043.6 | 6,226.3 | |
R&D Expenses | 1,743.1 | 1,157.8 | 217 | 235.2 | 91.93 | 107.9 | |
Selling General & Admin Expenses | 189 | 183 | 184 | 174 | 783.6 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (0.54) | (0.576) | (0.496) | (0.44) | (0.269) | (0.251) | |
Interest Income | 4.668 | 33.26 | 35.84 | 36.71 | 22.91 | - | |
Income Tax Expense | 869.4 | 455.5 | 379.9 | 644 | 508.6 | 416.9 | |
Net Income | |||||||
Net Income | 2,051.4 | 1,440.8 | 603.2 | 1,506 | 1,086.4 | 894.5 | |
Supplemental | |||||||
EBIT | 2,921.4 | 1,896.8 | 983.6 | 2,150.4 | 1,595.3 | 1,317 | |
EBITDA | 4,176.3 | 2,720.4 | 1,662.5 | 2,872.2 | 2,333.7 | 2,006.7 | |