

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,771 | 5,453 | 5,584 | 5,916 | 6,125 | 12,220.5 | |
COGS | 1,374 | 1,578 | 1,576 | 1,626 | 1,625 | 3,464.9 | |
Gross Profit | 3,397 | 3,875 | 4,008 | 4,290 | 4,500 | 8,755.6 | |
Operating Expenses & Income | |||||||
Operating Income | 1,012 | 1,333 | 1,323 | 1,441 | 1,484 | 3,089.7 | |
Total Operating Expenses | 2,385 | 2,542 | 2,685 | 2,849 | 2,813 | 5,659.9 | |
R&D Expenses | 466 | 541 | 591 | 688 | 724 | - | |
Selling General & Admin Expenses | 920 | 996 | 1,749 | 1,870 | 1,114 | 1,918 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64) | (66) | (27) | (98) | (84.53) | (211.7) | |
Interest Income | 4 | 21 | 55 | 52 | 29 | - | |
Income Tax Expense | 201 | 249 | 290 | 299 | 327.5 | 666.3 | |
Net Income | |||||||
Net Income | 728 | 1,027 | 1,007 | 1,079 | 1,256.4 | 2,463.9 | |
Supplemental | |||||||
EBIT | 1,073 | 1,283 | 1,330 | 1,451 | 1,469.6 | 3,117.7 | |
EBITDA | 1,494 | 1,715 | 1,775 | 1,930 | 1,932.6 | 4,069.4 | |