
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,211.9 | 10,496.1 | 9,812.2 | 12,156.2 | 13,579.5 | 13,579.5 | |
COGS | 3,592.4 | 4,218.3 | 3,928.1 | 4,751.9 | 5,255.1 | 5,255.1 | |
Gross Profit | 5,619.4 | 6,277.7 | 5,884.2 | 7,404.3 | 8,324.4 | 8,324.4 | |
Operating Expenses & Income | |||||||
Operating Income | 3,654.2 | 3,994.7 | 3,635.7 | 5,014.2 | 5,660.8 | 5,660.8 | |
Total Operating Expenses | 1,965.3 | 2,283.1 | 2,248.5 | 2,390.1 | 2,663.6 | 2,663.6 | |
R&D Expenses | 1,105.3 | 1,296.7 | 1,279 | 1,360.3 | 1,532.1 | 1,532.1 | |
Selling General & Admin Expenses | 860 | 986.3 | 969.5 | 1,029.7 | - | 840 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (160.3) | (296.9) | (311.3) | (302.2) | (284.4) | (284.4) | |
Interest Income | 8.695 | 74.09 | 160.7 | 180.3 | - | - | |
Income Tax Expense | 167.2 | 401.8 | 428.1 | 582.8 | 775.2 | 775.2 | |
Net Income | |||||||
Net Income | 3,321.8 | 3,387.3 | 2,761.9 | 4,061.6 | 4,830.8 | 4,830.8 | |
Supplemental | |||||||
EBIT | 3,649.6 | 4,086.1 | 3,501.3 | 4,946.6 | 5,890.4 | 5,890.4 | |
EBITDA | 4,012.9 | 4,501.2 | 3,903 | 5,340.7 | 5,989 | 5,989 | |