

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,668 | 11,727 | 13,247 | 15,673 | 17,186 | 16,911.4 | |
COGS | 7,077 | 8,801 | 9,850 | 10,949 | 11,690 | 11,440.8 | |
Gross Profit | 2,591 | 2,926 | 3,397 | 4,724 | 5,496 | 5,470.6 | |
Operating Expenses & Income | |||||||
Operating Income | 94 | (659) | (446) | 1,365 | 2,198 | 2,344.2 | |
Total Operating Expenses | 2,497 | 3,585 | 3,843 | 3,359 | 3,298 | 3,126.4 | |
R&D Expenses | 912 | 1,387 | 1,725 | 1,486 | 1,393 | 1,283.9 | |
Selling General & Admin Expenses | 450 | 626 | 585 | 481 | 479 | 442.1 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (40) | (41) | (38) | (36) | (31) | (28.82) | |
Interest Income | 246 | 47 | 131 | 223 | 245 | 478.8 | |
Income Tax Expense | 283 | 60 | 27 | 203 | 12 | 105.3 | |
Net Income | |||||||
Net Income | (34) | (430) | (532) | 1,138 | 2,212 | 2,720.7 | |
Supplemental | |||||||
EBIT | 289 | (329) | (467) | 1,377 | 2,255 | 2,854.8 | |
EBITDA | 416 | (158) | (309) | 1,498 | 2,357 | 2,951.9 | |