

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,821 | 8,986 | 9,103 | 8,884 | 8,660.4 | 8,691.5 | |
COGS | 1,895 | 1,837 | 1,936 | 1,738.1 | 5,427.9 | 3,316.2 | |
Gross Profit | 6,926 | 7,149 | 7,167 | 8,884 | 3,232.5 | 7,334.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,856 | 1,625 | 1,749 | 1,641 | 2,760.7 | 2,634.5 | |
Total Operating Expenses | 6,965 | 5,524 | 7,354 | 7,243 | 471.7 | 4,897.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 2,073 | 2,092 | 2,839 | 490 | 529 | 677 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (442) | (352) | (417) | (464) | (417) | (345.4) | |
Interest Income | 28 | 20 | 22 | 111 | 125 | 125 | |
Income Tax Expense | 382 | 336 | 346 | 321 | 275.7 | 276 | |
Net Income | |||||||
Net Income | 129 | 158 | 187 | 108 | 1,818.3 | 1,819.4 | |
Supplemental | |||||||
EBIT | 1,820 | 1,579 | 1,807 | 1,971 | 2,760.7 | 2,505.4 | |
EBITDA | 3,709 | 3,447 | 3,674 | 3,173 | 4,215.7 | 4,104.6 | |