
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 52,149 | 58,763 | 65,446 | 66,530 | 70,522.3 | 77,290.2 | |
COGS | 42,518 | 48,192 | 55,402 | 56,271.4 | 59,988.1 | 65,181.5 | |
Gross Profit | 9,631 | 10,571 | 10,044 | 10,258.7 | 10,534.2 | 12,108.7 | |
Operating Expenses & Income | |||||||
Operating Income | 5,750 | 5,833 | 4,266 | 4,616.6 | 5,029.3 | 6,235.4 | |
Total Operating Expenses | 4,798 | 5,319 | 5,778 | 5,642 | 5,504.8 | 5,873.3 | |
R&D Expenses | 2,746 | 3,079 | 3,257 | 3,123.2 | 3,028.6 | 3,225.7 | |
Selling General & Admin Expenses | 1,339 | 1,452 | 1,654 | 1,676 | 1,722 | 1,986 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (353) | (433) | (753) | (864.9) | (739.6) | (751) | |
Interest Income | 88 | 188 | 620 | 771.7 | 732 | 693 | |
Income Tax Expense | 853 | 939 | 1,156 | 1,294.5 | 1,335.1 | 1,489.7 | |
Net Income | |||||||
Net Income | 4,213 | 4,247 | 3,789 | 4,067 | 5,014.9 | 5,951.9 | |
Supplemental | |||||||
EBIT | 5,380 | 5,487 | 5,525 | 6,078.3 | 5,029.3 | 6,409.4 | |
EBITDA | 7,705 | 8,203 | 7,767 | 8,820.1 | 8,038.7 | 9,633.1 | |