

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,635 | 5,119 | 5,706 | 7,057 | 7,938 | 8,649 | |
COGS | 2,351 | 2,831 | 2,985 | 3,338 | 3,823 | 4,076 | |
Gross Profit | 2,284 | 2,288 | 2,721 | 3,719 | 4,115 | 4,573 | |
Operating Expenses & Income | |||||||
Operating Income | 1,049 | 894 | 1,207 | 2,013 | 1,980 | 2,255 | |
Total Operating Expenses | 1,262 | 1,393 | 1,514 | 1,706 | 2,135 | 2,318 | |
R&D Expenses | 548 | 638 | 593 | 747 | 930 | 1,027 | |
Selling General & Admin Expenses | 18 | 32 | 338 | 361 | 456 | 919 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (14) | (13) | (13) | (15) | (77) | (26) | |
Interest Income | 2 | 9 | 40 | 78 | 30 | 14 | |
Income Tax Expense | 219 | 154 | 266 | 396 | 410 | 486 | |
Net Income | |||||||
Net Income | 828 | 741 | 998 | 1,683 | 1,560 | 1,736 | |
Supplemental | |||||||
EBIT | 1,060 | 903 | 1,251 | 2,099 | 1,971 | 2,306 | |
EBITDA | 1,204 | 1,112 | 1,388 | 2,317 | 2,301 | 2,674 | |