

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,156 | 17,827 | 18,169 | 18,021 | 17,827.3 | 17,676.9 | |
COGS | 9,988 | 10,633 | 10,721 | 10,248 | 9,772.3 | 9,558.1 | |
Gross Profit | 7,168 | 7,194 | 7,448 | 7,773 | 8,055 | 8,118.8 | |
Operating Expenses & Income | |||||||
Operating Income | 553 | (1,529) | (115) | 529 | 1,647.4 | 1,913.2 | |
Total Operating Expenses | 6,615 | 7,365 | 7,563 | 7,244 | 6,407.6 | 6,322.3 | |
R&D Expenses | 1,806 | 2,091 | 1,890 | 1,747 | 1,699.4 | 1,720.3 | |
Selling General & Admin Expenses | 599 | 671 | 608 | 582 | 628 | 643 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (188) | (244) | (306) | (337) | (345.9) | (344.3) | |
Interest Income | 149 | 58 | 46 | 79 | 83 | 97 | |
Income Tax Expense | (103) | (113) | (73) | 963 | 281.9 | 364.1 | |
Net Income | |||||||
Net Income | 3,319 | (1,608) | (466) | (702) | 895.7 | 1,114.4 | |
Supplemental | |||||||
EBIT | 673 | (1,487) | (220) | 939 | 1,527.4 | 1,829.6 | |
EBITDA | 1,996 | 115 | 1,041 | 2,328 | 2,652 | 3,058.5 | |