

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,878 | 14,925 | 15,846 | 16,544 | 17,257 | 17,315 | |
COGS | 8,284 | 7,952 | 8,201 | 8,481 | 8,320 | 8,231 | |
Gross Profit | 7,594 | 6,973 | 7,645 | 8,064 | 8,938 | 9,084 | |
Operating Expenses & Income | |||||||
Operating Income | 1,716 | 2,557.9 | 433 | (303) | 2,157 | 2,597.1 | |
Total Operating Expenses | 5,879 | 9,170 | 4,451 | 8,366 | 6,780 | 7,477 | |
R&D Expenses | 967 | 838 | 953 | 998 | 1,013 | 1,714 | |
Selling General & Admin Expenses | 1,099 | 1,180 | 1,162 | 1,161 | 1,287 | 1,306 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1,045.8) | (936.7) | (1,017) | (956) | (1,011) | (1,017.8) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 211 | (643) | (65) | 676 | (180) | 4.978421 | |
Net Income | |||||||
Net Income | 417 | (2,446) | (559) | (1,639) | 1,527.4 | 715.9 | |
Supplemental | |||||||
EBIT | 1,729.8 | (2,083.4) | 433 | (282) | 4,348.3 | 2,210.1 | |
EBITDA | 3,059.8 | (775.4) | 433 | 777 | 5,350.3 | 3,197.1 | |