
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,761 | 16,128 | 19,109 | 13,807.5 | 12,281.1 | 13,580.1 | |
COGS | 7,435 | 8,493 | 9,948 | 8,375.7 | 8,119 | 8,925 | |
Gross Profit | 5,326 | 7,635 | 9,161 | 5,431.8 | 4,162 | 4,655 | |
Operating Expenses & Income | |||||||
Operating Income | 2,419 | 4,439 | 5,097.3 | 1,744 | 336.2 | 782.2 | |
Total Operating Expenses | 2,907 | 3,196 | 4,063.7 | 3,687.8 | 3,825.9 | 3,872.9 | |
R&D Expenses | 1,723 | 1,901 | 2,321.5 | 2,161.3 | 2,127.3 | 2,113.8 | |
Selling General & Admin Expenses | 1,319 | 1,465 | 1,824 | 1,705.5 | 1,632 | 1,695 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42) | (13) | (60.8) | (88.45) | (55) | (54) | |
Interest Income | 1 | 1 | 281.9 | 396.5 | 223 | 168 | |
Income Tax Expense | 331 | 520 | 598.1 | 325.7 | 229 | 274 | |
Net Income | |||||||
Net Income | 2,000 | 3,960 | 4,655.1 | 1,620.2 | 172.8 | 472.8 | |
Supplemental | |||||||
EBIT | 2,428 | 4,499 | 5,326.1 | 2,042.7 | 416.3 | 836.6 | |
EBITDA | 3,473 | 5,715 | 7,051.7 | 3,874.1 | 2,270.3 | 2,293 | |