

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,777 | 5,517 | 5,252 | 6,152 | 7,435.5 | 15,425.3 | |
COGS | 1,438 | 1,675 | 1,707 | 1,752 | 2,145.8 | 4,113.7 | |
Gross Profit | 4,339 | 3,842 | 3,545 | 4,400 | 5,289.7 | 11,311.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,284 | 585 | 604 | 1,324 | 1,120 | 4,403.7 | |
Total Operating Expenses | 3,055 | 3,188 | 2,941 | 3,076 | 4,169.7 | 6,907.9 | |
R&D Expenses | 1,629 | 1,670 | 1,630 | 1,781 | 1,750.1 | 3,738 | |
Selling General & Admin Expenses | 208 | 225 | 230 | 272 | 264 | 264 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (45) | (71) | (144) | (172) | (122.9) | (359.7) | |
Interest Income | 7 | 12 | 27 | 29 | 46 | - | |
Income Tax Expense | 170 | 91 | 98 | 98 | 253.6 | 520.8 | |
Net Income | |||||||
Net Income | 1,058 | 418 | 343 | 1,065 | 1,496.5 | 3,540.1 | |
Supplemental | |||||||
EBIT | 1,271 | 586 | 585 | 1,322 | 1,120 | 4,421.7 | |
EBITDA | 1,594 | 1,171 | 1,276 | 1,963 | 1,722.2 | 5,687.6 | |