
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,227 | 17,426.7 | 14,905.4 | 18,435.6 | 23,232.7 | 23,232.7 | |
COGS | 9,355.2 | 9,651.6 | 7,852.6 | 9,456.5 | 11,507.4 | 11,507.4 | |
Gross Profit | 7,871.8 | 7,776.9 | 7,052.8 | 8,979.1 | 11,725.3 | 11,725.3 | |
Operating Expenses & Income | |||||||
Operating Income | 5,381.8 | 5,174.9 | 4,263.9 | 5,901 | 8,199.8 | 8,199.8 | |
Total Operating Expenses | 2,490 | 2,602.1 | 2,788.9 | 3,078.1 | 3,525.5 | 3,525.5 | |
R&D Expenses | 1,604.2 | 1,727.2 | 1,902.4 | 2,096.4 | 2,375.9 | 2,375.9 | |
Selling General & Admin Expenses | 885.7 | 832.8 | 868.2 | 981.7 | - | 827.3 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (184.8) | (186.5) | (185.2) | (178.2) | - | (124.3) | |
Interest Income | 15.21 | 139 | 251.9 | 231.3 | - | 159.7 | |
Income Tax Expense | 587.8 | 598.3 | 532.5 | 599.9 | 997.1 | 997.1 | |
Net Income | |||||||
Net Income | 4,605.3 | 4,510.9 | 3,827.8 | 5,358.2 | 7,265.4 | 7,265.4 | |
Supplemental | |||||||
EBIT | 5,377.9 | 5,295.7 | 4,545.5 | 5,958.1 | 8,262.5 | 8,262.5 | |
EBITDA | 5,711.6 | 5,638.1 | 4,905.2 | 6,344.4 | 8,704 | 8,704 | |