

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,627 | 8,799 | 9,447 | 9,850 | 9,463.2 | 19,542.8 | |
COGS | 3,267 | 3,842 | 4,031 | 4,090 | 4,008.3 | 8,233.8 | |
Gross Profit | 4,360 | 4,957 | 5,416 | 5,760 | 5,454.9 | 11,309.1 | |
Operating Expenses & Income | |||||||
Operating Income | 933 | 1,092 | 1,105 | 1,294 | 1,300.6 | 2,502.3 | |
Total Operating Expenses | 3,427 | 3,881 | 4,328 | 4,466 | 4,154.3 | 8,870.8 | |
R&D Expenses | 268 | 291 | 320 | 354 | 350.6 | 738.4 | |
Selling General & Admin Expenses | 448 | 524 | 570 | 605 | 593 | 893 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14) | (16) | (26) | (45) | (23.05) | (66.59) | |
Interest Income | 32 | 36 | 43 | 72 | 57 | - | |
Income Tax Expense | 252 | 325 | 356 | 398 | 377.5 | 740.6 | |
Net Income | |||||||
Net Income | 638 | 755 | 736 | 912 | 901.9 | 1,828.1 | |
Supplemental | |||||||
EBIT | 921 | 1,112 | 1,131 | 1,371 | 1,300.6 | 2,486.3 | |
EBITDA | 1,199 | 1,391 | 1,419 | 1,728 | 1,613.7 | 3,187.3 | |