

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,553 | 2,517 | 2,875 | 3,127 | 3,356.8 | 6,628.3 | |
COGS | 1,252 | 1,279 | 1,468 | 1,712 | 1,908 | 3,849 | |
Gross Profit | 1,301 | 1,238 | 1,407 | 1,415 | 1,441 | 2,730.2 | |
Operating Expenses & Income | |||||||
Operating Income | 582 | 282 | 367 | 612 | 569.3 | 1,156.4 | |
Total Operating Expenses | 719 | 956 | 1,040 | 803 | 808 | 1,596.6 | |
R&D Expenses | 143 | 144 | 149 | 141 | 151.4 | 315.9 | |
Selling General & Admin Expenses | 488 | 509 | 638 | 568 | 566 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (69) | (70) | (87) | (88) | (106.2) | (201.6) | |
Interest Income | 30 | 3 | 7 | 8 | 6 | - | |
Income Tax Expense | 124 | 42 | 89 | 93 | 112.3 | 207.4 | |
Net Income | |||||||
Net Income | 421 | 188 | 190 | 359 | 402.9 | 756 | |
Supplemental | |||||||
EBIT | 599 | 498 | 368 | 530 | 569.3 | 1,245.7 | |
EBITDA | 743 | 691 | 566 | 727 | 781.8 | 1,680.2 | |