

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,434 | 8,124 | 8,757 | 9,625 | 10,445.7 | 9,012 | |
COGS | 2,394 | 2,364 | 2,559 | 2,782 | 4,084.3 | 2,316.1 | |
Gross Profit | 6,040 | 5,760 | 6,198 | 6,843 | 6,361.4 | 6,695.9 | |
Operating Expenses & Income | |||||||
Operating Income | 1,210 | 1,370 | 963 | 1,546 | 2,223.2 | 2,616.5 | |
Total Operating Expenses | 4,837 | 4,404 | 5,235 | 5,297 | 4,138.2 | 4,079.4 | |
R&D Expenses | 465 | 529 | 604 | 616 | 640 | 658.3 | |
Selling General & Admin Expenses | 2,109 | 2,107 | 2,270 | 2,497 | 3,438 | 3,445 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,426) | (1,464) | (1,328) | (1,388) | (1,642.3) | (3,188.3) | |
Interest Income | 1,412 | 1,458 | 26 | 1,402 | 1,608 | 435 | |
Income Tax Expense | (87) | 83 | 221 | 239 | 251.3 | 359.4 | |
Net Income | |||||||
Net Income | (937) | (212) | (592) | (46) | 159.7 | (1,083.1) | |
Supplemental | |||||||
EBIT | 1,708 | 1,484 | 938 | 1,555 | 2,223.2 | 4,217.5 | |
EBITDA | 3,260 | 2,878 | 2,202 | 2,822 | 3,452.4 | 5,375.9 | |