

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,234 | 14,453 | 14,607 | 14,169 | 13,893.7 | 27,620.8 | |
COGS | 5,544 | 6,092 | 5,847 | 5,574 | 5,448.9 | 10,996.2 | |
Gross Profit | 7,690 | 8,361 | 8,760 | 8,595 | 8,444.8 | 16,624.6 | |
Operating Expenses & Income | |||||||
Operating Income | (804) | 3,249 | 2,531 | 2,425 | 4,124.6 | 6,121.8 | |
Total Operating Expenses | 8,480 | 5,126 | 6,229 | 6,170 | 4,320.2 | 10,502.8 | |
R&D Expenses | 313 | 325 | 337 | 325 | 316 | 325 | |
Selling General & Admin Expenses | 1,190 | 1,205 | 1,382 | 1,294 | 4,892 | 1,294 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (244) | (233) | (309) | (393) | (386.3) | (792.5) | |
Interest Income | 29 | 29 | 41 | 53 | 41 | - | |
Income Tax Expense | (208) | 711 | 753 | 672 | 621.1 | 1,257.6 | |
Net Income | |||||||
Net Income | (32) | 2,330 | 1,643 | 1,426 | 3,112.3 | 4,109.1 | |
Supplemental | |||||||
EBIT | 2,730 | 3,361 | 2,719 | 2,497 | 4,124.6 | 6,193.8 | |
EBITDA | 3,159 | 3,965 | 3,189 | 2,958 | 4,612.7 | 7,309.1 | |