

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,916 | 4,511 | 4,824 | 5,537 | 6,297.7 | 6,820.5 | |
COGS | 1,520 | 1,720 | 1,789 | 1,985 | 2,149.1 | 2,180.2 | |
Gross Profit | 2,402 | 2,791 | 3,035 | 3,552 | 4,148.6 | 4,640.3 | |
Operating Expenses & Income | |||||||
Operating Income | 292 | 470 | 666 | 1,091 | 1,659.2 | 1,822.1 | |
Total Operating Expenses | 2,104 | 2,321 | 2,369 | 2,461 | 2,489.3 | 2,818.2 | |
R&D Expenses | 631 | 665 | 618 | 531 | 594.7 | 652.1 | |
Selling General & Admin Expenses | 240 | 276 | 331 | 369 | 332 | 837 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23) | (24) | (22) | (65) | (22.95) | - | |
Interest Income | 1 | 4 | 12 | 61 | 28 | - | |
Income Tax Expense | 60 | 112 | 161 | 242 | 437 | 490.5 | |
Net Income | |||||||
Net Income | 219 | 335 | 486 | 815 | 1,194.3 | 1,354.6 | |
Supplemental | |||||||
EBIT | 302 | 471 | 669 | 1,122 | 1,659.2 | 1,822.1 | |
EBITDA | 544 | 709 | 913 | 1,394 | 1,987.2 | 2,173.7 | |