

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,241 | 12,225 | 15,023 | 15,870 | 18,136 | 19,076 | |
COGS | 9,469.8 | 8,221 | 10,249 | 10,962 | 12,403 | 12,884 | |
Gross Profit | 3,771.2 | 4,004 | 4,774 | 4,908 | 5,733 | 6,192 | |
Operating Expenses & Income | |||||||
Operating Income | 945 | 1,127 | 1,040 | 1,255 | 1,846 | 2,266 | |
Total Operating Expenses | 2,826.2 | 2,876 | 3,734 | 3,653 | 3,887 | 3,926 | |
R&D Expenses | 316.3 | 289 | 217 | 250 | - | - | |
Selling General & Admin Expenses | 202 | 206 | 199 | 229 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (12) | (11) | (19) | (18) | (26) | (31) | |
Interest Income | 0.001 | 4 | 3 | 2 | 2 | - | |
Income Tax Expense | 311.2 | 311 | 359 | 417 | 541 | 664 | |
Net Income | |||||||
Net Income | 645 | 909 | 445 | 814 | 1,303 | 1,605 | |
Supplemental | |||||||
EBIT | 969.2 | 1,233 | 823 | 1,253 | 1,871 | 2,276 | |
EBITDA | 1,605.7 | 1,766 | 1,648 | 2,248 | 3,088 | 3,515 | |