

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,271 | 5,323 | 5,439 | 5,603 | 5,568.2 | 9,889.2 | |
COGS | 2,476 | 1,491 | 2,515 | 1,514 | 3,848.9 | 5,860.9 | |
Gross Profit | 2,794 | 2,838 | 2,924 | 4,089 | 1,719.4 | 4,028.4 | |
Operating Expenses & Income | |||||||
Operating Income | 1,862 | 1,214 | 1,342 | 1,392 | 1,342.8 | 2,342.2 | |
Total Operating Expenses | 932 | 1,624 | 1,582 | 2,697 | 376.5 | 1,703.5 | |
R&D Expenses | 205 | 204 | 196 | - | - | - | |
Selling General & Admin Expenses | - | - | - | 122 | 120 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (240) | (223.9) | (266) | (278) | (269.9) | (335.9) | |
Interest Income | - | 8 | 28 | 41 | 14 | 9 | |
Income Tax Expense | 344 | 227 | 245 | 238 | 208.4 | 382.4 | |
Net Income | |||||||
Net Income | 1,288 | 760 | 844 | 848 | 821.3 | 1,466.5 | |
Supplemental | |||||||
EBIT | 1,850 | 1,253 | 1,354 | 1,363 | 1,342.8 | 2,359.8 | |
EBITDA | 3,310 | 2,599 | 2,560 | 2,603 | 2,579 | 4,633 | |