
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,761 | 16,128 | 17,286 | 13,269 | 11,836.5 | 13,081.8 | |
COGS | 7,435 | 8,493 | 8,999 | 8,049 | 7,825.1 | 8,596.2 | |
Gross Profit | 5,326 | 7,635 | 8,287 | 5,220 | 4,011.4 | 4,485.6 | |
Operating Expenses & Income | |||||||
Operating Income | 2,419 | 4,439 | 4,611 | 1,676 | 324 | 684.1 | |
Total Operating Expenses | 2,907 | 3,196 | 3,676 | 3,544 | 3,687.4 | 3,801.4 | |
R&D Expenses | 1,723 | 1,901 | 2,100 | 2,077 | 2,050.3 | 2,108.4 | |
Selling General & Admin Expenses | 1,323 | 1,465 | 1,631 | 1,639 | 1,632 | 1,695 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42) | (13) | (55) | (85) | (55) | (54) | |
Interest Income | 72 | 71 | 226 | 303 | 223 | 168 | |
Income Tax Expense | 331 | 520 | 541 | 313 | 220.7 | 264.6 | |
Net Income | |||||||
Net Income | 2,000 | 3,960 | 4,211 | 1,557 | 166.5 | 465 | |
Supplemental | |||||||
EBIT | 2,379 | 4,499 | 4,818 | 1,963 | 401.2 | 761.6 | |
EBITDA | 3,424 | 5,715 | 6,379 | 3,723 | 2,255.2 | 2,213.2 | |