
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 52,641.4 | 56,998 | 53,803 | 56,654 | 63,325 | 63,332.3 | |
COGS | 19,715.1 | 21,245 | 18,975 | 19,864 | 22,440 | 22,691.4 | |
Gross Profit | 32,926.3 | 35,753 | 34,828 | 36,790 | 40,885 | 40,648.5 | |
Operating Expenses & Income | |||||||
Operating Income | 14,262.8 | 15,031 | 12,181 | 11,760 | 15,368 | 15,398.7 | |
Total Operating Expenses | 18,657.3 | 20,191 | 22,647 | 25,030 | 25,517 | 25,243.8 | |
R&D Expenses | 6,916.5 | 7,551 | 7,983 | 9,300 | 9,563 | 9,564.2 | |
Selling General & Admin Expenses | 2,145.2 | 2,478 | 2,709 | 2,992 | 2,761 | 2,761 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (367.6) | (427) | (1,006) | (1,593) | (1,470) | (1,470.2) | |
Interest Income | 486 | 962 | 1,365 | 1,001 | 866 | 866 | |
Income Tax Expense | 2,721.1 | 2,705 | 1,914 | 920 | 2,742 | 2,742.1 | |
Net Income | |||||||
Net Income | 12,060.4 | 12,613 | 10,320 | 10,180 | 13,267 | 13,268.5 | |
Supplemental | |||||||
EBIT | 15,149.1 | 15,745 | 13,240 | 12,693 | 16,086 | 16,259.5 | |
EBITDA | 17,147.2 | 17,471 | 15,747 | 15,504 | 18,626 | 18,799.9 | |