

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,581 | 21,849 | 24,106 | 20,187 | 14,050.9 | 14,835 | |
COGS | 13,401 | 16,773 | 18,019 | 13,722 | 9,572.7 | 9,998.5 | |
Gross Profit | 4,180 | 5,076 | 6,087 | 6,465 | 4,478.2 | 4,836.5 | |
Operating Expenses & Income | |||||||
Operating Income | 618 | 620 | 1,200 | 1,738 | 1,644.3 | 2,006.8 | |
Total Operating Expenses | 3,455 | 4,457 | 4,188 | 4,727 | 2,833.8 | 2,829.7 | |
R&D Expenses | 10 | 169 | 217 | 425 | 176.9 | 115.9 | |
Selling General & Admin Expenses | 1,506 | 2,170 | 2,646 | 2,543 | 1,549 | 1,778 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (84) | (86) | (161) | (161) | (112.5) | (920.4) | |
Interest Income | 24 | 36 | 69 | 43 | 26 | 1,119 | |
Income Tax Expense | 213 | 201 | 382 | 528 | 1,129.9 | 1,314.7 | |
Net Income | |||||||
Net Income | 358 | 370 | 497 | 1,018 | 168.3 | 1,564.5 | |
Supplemental | |||||||
EBIT | 671 | 638 | 1,215 | 1,719 | 1,644.3 | 2,230.8 | |
EBITDA | 1,347 | 1,319 | 1,776 | 2,174.4 | 2,141.5 | 2,800.6 | |