

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,955 | 10,015 | 7,536 | 6,841 | 7,742.9 | 7,438.7 | |
COGS | 4,349 | 4,988 | 4,869 | 4,589 | 5,489.2 | 5,182.7 | |
Gross Profit | 2,606 | 5,027 | 2,667 | 2,252 | 2,253.7 | 2,256 | |
Operating Expenses & Income | |||||||
Operating Income | 1,197 | 3,506 | 1,127 | 760 | 578 | 724.2 | |
Total Operating Expenses | 1,421 | 1,554 | 1,540 | 1,492 | 1,675.7 | 1,531.8 | |
R&D Expenses | 64 | 68 | 71 | 69 | 75.77 | 67.31 | |
Selling General & Admin Expenses | 115 | 128 | 119 | 109 | 121 | 347 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (175) | (192) | (203) | (182) | (203.5) | (383.2) | |
Interest Income | 22 | 47 | 103 | 91 | 76 | 269 | |
Income Tax Expense | 260 | 1,167 | 287 | 157 | 171 | 168.9 | |
Net Income | |||||||
Net Income | 88 | 953 | 273 | 190 | 94.17 | 114.1 | |
Supplemental | |||||||
EBIT | 1,178 | 3,523 | 1,165 | 813 | 578 | 859.2 | |
EBITDA | 1,928 | 4,062 | 1,705 | 1,427 | 1,249.2 | 1,491.1 | |