
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,428 | 3,841 | 3,674 | 3,552 | 3,577 | 5,850.8 | |
COGS | 1,747 | 2,046 | 1,839 | 1,741 | 1,717 | 2,825.8 | |
Gross Profit | 1,681 | 1,795 | 1,835 | 1,811 | 1,860 | 3,025 | |
Operating Expenses & Income | |||||||
Operating Income | 183 | 271 | 498 | 541 | 618.1 | 889.7 | |
Total Operating Expenses | 1,498 | 1,524 | 1,337 | 1,270 | 1,264 | 2,135.2 | |
R&D Expenses | 279 | 303 | 284 | 291 | - | 216.3 | |
Selling General & Admin Expenses | 802 | 823 | 767 | 754 | 733 | 530.6 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (68) | (69) | (61) | (79) | (69.44) | (157.6) | |
Interest Income | 42 | 52 | 50 | 55 | 42 | 55.98 | |
Income Tax Expense | (1) | 79 | 113 | 75 | 118.3 | 161.9 | |
Net Income | |||||||
Net Income | 177 | 242 | 378 | 434 | 327.7 | 616 | |
Supplemental | |||||||
EBIT | 233 | 379 | 554 | 589 | 532 | 929.9 | |
EBITDA | 748.7 | 938 | 1,097 | 1,115 | 1,103 | 1,793.6 | |