

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,106 | 6,622 | 8,407 | 10,066 | 11,623 | 12,105.9 | |
COGS | 3,227 | 4,299 | 5,461 | 6,451 | 7,255 | 7,952.2 | |
Gross Profit | 1,879 | 2,323 | 2,946 | 3,615 | 4,368 | 4,153.7 | |
Operating Expenses & Income | |||||||
Operating Income | 434 | 362 | 431 | 579 | 919 | 1,544.6 | |
Total Operating Expenses | 1,445 | 1,961 | 2,515 | 3,036 | 3,449 | 2,609.1 | |
R&D Expenses | 1,086 | 1,405 | 1,804 | 2,162 | 2,415 | 1,526 | |
Selling General & Admin Expenses | 305 | 470 | 600 | 744 | 877 | 905 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53) | (88) | (163) | (248) | (256) | (273.9) | |
Interest Income | 3 | 1 | 4 | 36 | 49 | 52 | |
Income Tax Expense | 206 | 175 | 204 | 244 | 354 | 343.9 | |
Net Income | |||||||
Net Income | 310 | 512 | 565 | 731 | 512 | 737.9 | |
Supplemental | |||||||
EBIT | 427 | 813 | 429 | 1,260 | 1,196 | 1,424.2 | |
EBITDA | 1,066 | 1,632 | 1,450 | 2,486 | 2,579 | 2,865 | |