

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,405 | 6,642 | 6,622 | 6,164.2 | 6,945 | 14,137.1 | |
COGS | 4,062 | 4,233 | 3,715 | 871.9 | 977 | 5,291.2 | |
Gross Profit | 2,343 | 2,409 | 2,907 | 5,292.3 | 5,968 | 8,846 | |
Operating Expenses & Income | |||||||
Operating Income | 977 | 898 | 857 | 820.2 | 1,014 | 2,060.4 | |
Total Operating Expenses | 1,325 | 1,438 | 2,046 | 4,472.1 | 4,954 | 3,664.6 | |
R&D Expenses | - | - | - | - | - | - | |
Selling General & Admin Expenses | 183 | 168 | 164 | 148.8 | 163 | 164 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (61) | (54.45) | (70) | (66.23) | (76) | (156.7) | |
Interest Income | 12 | 11 | 20 | 24.5 | 34 | - | |
Income Tax Expense | 269 | 219 | 205 | 201.4 | 245 | 481.4 | |
Net Income | |||||||
Net Income | 613 | 588 | 553 | 527.1 | 668 | 1,294.7 | |
Supplemental | |||||||
EBIT | 972 | 918 | 873 | 839.3 | 1,038 | 2,029.4 | |
EBITDA | 1,469 | 1,421 | 1,360 | 1,266.6 | 1,504 | 3,028.9 | |