

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,658 | 6,410 | 7,176 | 9,751 | 9,542.9 | 9,577.2 | |
COGS | 2,628 | 3,031 | 3,239 | 4,692 | 7,234.7 | 5,460.5 | |
Gross Profit | 3,030 | 3,379 | 3,937 | 5,059 | 2,308.2 | 4,116.7 | |
Operating Expenses & Income | |||||||
Operating Income | 624 | 754 | 1,434 | 1,407 | 1,446.6 | 1,446.5 | |
Total Operating Expenses | 2,412 | 2,630 | 2,503 | 3,652 | 861.6 | 2,696.1 | |
R&D Expenses | 337 | 433 | 447 | 330 | 385.2 | - | |
Selling General & Admin Expenses | 65 | 125 | 147 | 176 | 186 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (31) | (32) | (111) | (146) | (111.4) | (106.9) | |
Interest Income | 4 | 12 | 29 | 19 | 4 | 20 | |
Income Tax Expense | 150 | 183 | 185 | 333 | 380.4 | 398.5 | |
Net Income | |||||||
Net Income | 432 | 474 | 535 | 717 | 668.5 | 720.7 | |
Supplemental | |||||||
EBIT | 601 | 711 | 926 | 1,364 | 1,446.6 | 1,445.5 | |
EBITDA | 838 | 960 | 1,234 | 1,767 | 1,820.2 | 1,809.8 | |