

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,262 | 20,037 | 22,044 | 21,492 | 20,903 | 37,160.5 | |
COGS | 14,977 | 17,457 | 18,093 | 17,411 | 16,674 | 29,811.5 | |
Gross Profit | 2,285 | 2,580 | 3,951 | 4,081 | 4,229 | 7,349 | |
Operating Expenses & Income | |||||||
Operating Income | 406 | 644 | 838 | 919 | 806.8 | 1,606.2 | |
Total Operating Expenses | 2,341 | 2,812 | 3,113 | 3,162 | 3,252 | 5,944 | |
R&D Expenses | 1,510 | 1,880 | 2,029 | 2,127 | 2,183.3 | 3,907.9 | |
Selling General & Admin Expenses | 572 | 646 | 760 | 739 | 704 | 1,265.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (114) | (203) | (360) | (388.3) | (357) | (447.5) | |
Interest Income | 65 | 58 | 97 | 112 | 71 | - | |
Income Tax Expense | 197 | 214 | 154 | 99 | 170 | 383 | |
Net Income | |||||||
Net Income | 175 | 230 | 221 | 162 | 192.1 | 489.8 | |
Supplemental | |||||||
EBIT | 748 | 533 | 824 | 727 | 817 | 1,649.5 | |
EBITDA | 2,362 | 2,351 | 2,659 | 2,716 | 2,905 | 4,998.6 | |