

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,291 | 8,717 | 9,455 | 9,911 | 10,895.8 | 10,774.6 | |
COGS | 3,639 | 3,969 | 4,208 | 4,399 | 4,877.5 | 4,650.9 | |
Gross Profit | 4,652 | 4,748 | 5,247 | 5,512 | 6,018.3 | 6,123.7 | |
Operating Expenses & Income | |||||||
Operating Income | 580 | 672 | 1,039 | 1,413 | 1,424.7 | 1,104.6 | |
Total Operating Expenses | 4,072 | 4,076 | 4,208 | 4,099 | 4,593.6 | 5,019.2 | |
R&D Expenses | 842 | 702 | 859 | 876 | 1,037.1 | 1,416.3 | |
Selling General & Admin Expenses | 3,076 | 3,068 | 3,209 | 3,250 | 3,449 | 3,612 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (120) | (128) | (189) | (192) | (213.7) | (207.4) | |
Interest Income | 3 | 16 | 45 | 84 | 74 | - | |
Income Tax Expense | 42 | 128 | (142) | 238 | 188.6 | 98.08 | |
Net Income | |||||||
Net Income | 376 | 335 | 974 | 1,018 | 1,026.6 | 640.6 | |
Supplemental | |||||||
EBIT | 538 | 597 | 1,021 | 1,448 | 1,424.7 | 1,106.6 | |
EBITDA | 1,757 | 1,720 | 2,242 | 2,676 | 2,776.1 | 2,332.6 | |