

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,066 | 22,397 | 21,514 | 21,586 | 19,686.1 | 41,746.9 | |
COGS | 10,999 | 12,924 | 11,672 | 10,765 | 9,628.4 | 20,541.5 | |
Gross Profit | 9,067 | 9,473 | 9,842 | 10,821 | 10,057.7 | 21,205.3 | |
Operating Expenses & Income | |||||||
Operating Income | 2,213 | 2,149 | 2,011 | 2,831 | 2,876.8 | 5,800.6 | |
Total Operating Expenses | 6,854 | 7,663 | 7,920 | 7,990 | 7,180.9 | 15,404.7 | |
R&D Expenses | 727 | 570 | 587 | 634 | 589.8 | 1,258.8 | |
Selling General & Admin Expenses | 928 | 1,102 | 1,102 | 1,176 | 1,191 | 1,753 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (53) | (80) | (117) | (233.6) | (155.6) | (351.5) | |
Interest Income | 31 | 41 | 78 | 106 | 102 | - | |
Income Tax Expense | 519 | 436 | 549 | 691 | 644.5 | 1,338.7 | |
Net Income | |||||||
Net Income | 1,634 | 1,259 | 1,318 | 2,007 | 1,954.7 | 4,012.8 | |
Supplemental | |||||||
EBIT | 2,237 | 1,848 | 2,099 | 2,852 | 2,876.8 | 5,981.6 | |
EBITDA | 2,947.3 | 2,592 | 2,794.9 | 3,678 | 3,510.7 | 7,442.8 | |