

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 71,618.2 | 61,946.9 | 56,863.8 | 69,077 | 83,043.7 | 91,138.7 | |
COGS | 59,569.2 | 51,445.8 | 47,060.6 | 57,979.4 | 70,239.1 | 76,815.5 | |
Gross Profit | 12,049 | 10,501.1 | 9,803.2 | 11,097.6 | 12,804.7 | 14,323.3 | |
Operating Expenses & Income | |||||||
Operating Income | 3,080.6 | 2,668.8 | 2,005.8 | 2,164.2 | 3,176.5 | 2,418.6 | |
Total Operating Expenses | 8,968.4 | 7,832.3 | 7,797.4 | 8,933.5 | 9,628.2 | 11,904.7 | |
R&D Expenses | 2,073.5 | 2,195.3 | 2,027.5 | 2,288.2 | 2,489.5 | 2,646.6 | |
Selling General & Admin Expenses | 2,944.2 | 2,311.8 | 2,489.8 | 2,822.6 | 7,141.4 | 1,437.2 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (338.8) | (645.7) | (760) | (770.1) | (687.8) | (500.9) | |
Interest Income | 56.46 | 124.7 | 144.1 | 110 | 110.9 | 27.09 | |
Income Tax Expense | 622.4 | 455.2 | 263.1 | 18.92 | 509.8 | 722.8 | |
Net Income | |||||||
Net Income | 2,029.8 | 1,607.7 | 1,010.5 | 1,384.4 | 1,911.2 | 796.8 | |
Supplemental | |||||||
EBIT | 3,026.3 | 2,452.1 | 2,125.5 | 2,251 | 3,176.5 | 2,440.3 | |
EBITDA | 4,290.6 | 3,804.8 | 3,538.6 | 3,670.1 | 4,594.7 | 3,877.3 | |