

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,640 | 22,397 | 21,514 | 21,586 | 19,686.1 | 41,746.9 | |
COGS | 9,751 | 13,030 | 11,853 | 10,765 | 9,628.4 | 20,440.5 | |
Gross Profit | 7,889 | 9,367 | 9,661 | 10,821 | 10,057.7 | 21,306.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,945.4 | 1,810 | 2,011 | 2,831 | 2,876.8 | 5,947.6 | |
Total Operating Expenses | 6,025.4 | 7,611 | 7,650 | 7,990 | 7,180.9 | 15,358.7 | |
R&D Expenses | 639.1 | 570 | 587 | 634 | 589.8 | 1,256.8 | |
Selling General & Admin Expenses | 839.5 | 1,102 | 1,102 | 1,176 | 1,191 | 1,753 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46.59) | (80) | (117) | (233.6) | (155.6) | (182.9) | |
Interest Income | 27.25 | 41 | 78 | 106 | 102 | - | |
Income Tax Expense | 456.3 | 436 | 549 | 691 | 644.5 | 1,338.7 | |
Net Income | |||||||
Net Income | 1,436.4 | 1,259 | 1,318 | 2,007 | 1,954.7 | 4,013.8 | |
Supplemental | |||||||
EBIT | 2,269.8 | 2,157 | 2,005 | 2,852 | 2,876.8 | 6,039.6 | |
EBITDA | 3,129.6 | 3,032 | 2,700.9 | 3,678 | 3,510.7 | 7,494 | |