

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,905 | 19,705 | 22,443 | 22,419 | 22,971 | 47,560.4 | |
COGS | 4,634 | 5,036 | 5,899 | 5,329 | 5,600 | 11,349 | |
Gross Profit | 13,458 | 14,669 | 16,544 | 17,090 | 17,371 | 36,211.4 | |
Operating Expenses & Income | |||||||
Operating Income | 3,663 | 3,207 | 4,148 | 4,404 | 3,907.9 | 8,381.9 | |
Total Operating Expenses | 9,795 | 11,462 | 12,396 | 12,686 | 11,582.4 | 27,768.7 | |
R&D Expenses | 1,350 | 1,314 | 1,410 | 1,394 | 1,401 | 2,815.9 | |
Selling General & Admin Expenses | 937 | 1,038 | 1,138 | 1,145 | 1,179 | 1,738 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (109) | (191) | (531) | (652) | (531.8) | (1,487.1) | |
Interest Income | 38 | 56 | 90 | 101 | 94 | - | |
Income Tax Expense | 750 | 651 | 839 | 824 | 734 | 1,489.7 | |
Net Income | |||||||
Net Income | 2,513 | 2,082 | 1,795 | 2,387 | 1,545 | 3,940.7 | |
Supplemental | |||||||
EBIT | 3,419 | 3,118 | 4,457 | 4,368 | 3,907.9 | 8,495.9 | |
EBITDA | 4,484 | 4,294 | 5,750 | 5,803 | 5,426.9 | 11,631.8 | |