

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,088 | 3,907 | 3,620 | 3,855 | 3,870.9 | 3,823.8 | |
COGS | 1,116 | 1,682 | 1,302 | 1,282 | 2,797.6 | 1,617.8 | |
Gross Profit | 1,972 | 2,225 | 2,318 | 2,573 | 1,073.3 | 2,205.9 | |
Operating Expenses & Income | |||||||
Operating Income | 403 | 368 | 700 | 684 | 568.1 | 517.9 | |
Total Operating Expenses | 1,571 | 1,823 | 1,618 | 1,889 | 505.2 | 133.2 | |
R&D Expenses | 334.7 | 409.2 | 64 | 67 | 72.89 | - | |
Selling General & Admin Expenses | 205 | 273 | 1,117 | 1,174 | 505 | 508 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10) | (11) | (22) | (17) | (17.97) | (7.996687) | |
Interest Income | 2 | 5 | 13 | 34 | 49 | - | |
Income Tax Expense | 90 | 85 | 133 | 146 | 163.7 | 157 | |
Net Income | |||||||
Net Income | 303 | 273 | 389 | 550 | 27.96 | (172.7) | |
Supplemental | |||||||
EBIT | 403 | 368 | 544 | 713 | 208.7 | 173.6 | |
EBITDA | 604 | 604 | 805 | 976 | 480.2 | 443.2 | |