

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,409 | 6,223 | 6,717 | 6,574 | 6,531 | 13,494.6 | |
COGS | 3,299 | 3,785 | 4,769 | 4,414 | 4,222 | 8,818.7 | |
Gross Profit | 2,110 | 2,438 | 1,948 | 2,160 | 2,309 | 4,675.9 | |
Operating Expenses & Income | |||||||
Operating Income | 851 | 1,541 | 880 | 964 | 1,319.9 | 2,572.2 | |
Total Operating Expenses | 1,259 | 897 | 1,068 | 1,196 | 951 | 2,065.5 | |
R&D Expenses | 185 | 95 | 105 | 118 | 112 | 206 | |
Selling General & Admin Expenses | 530 | 583 | 600 | 686 | 575 | 146 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (77) | (76.43) | (93) | (176) | (162) | (278.3) | |
Interest Income | 3 | 6 | 46 | 40 | 42 | - | |
Income Tax Expense | 83 | 230 | 135 | 117 | 192 | 382.2 | |
Net Income | |||||||
Net Income | 2,944 | 1,215 | 654 | 636 | 949 | 1,859.7 | |
Supplemental | |||||||
EBIT | 846 | 1,387 | 911 | 895 | 1,263 | 2,429.3 | |
EBITDA | 1,368 | 1,983 | 1,532 | 1,542 | 1,881.1 | 3,749.8 | |