

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,231 | 9,553 | 9,340 | 10,037 | 10,766 | 11,278 | |
COGS | 5,572 | 6,112 | 6,090 | 6,708 | 7,064 | 7,401 | |
Gross Profit | 3,659 | 3,441 | 3,250 | 3,329 | 3,702 | 3,877 | |
Operating Expenses & Income | |||||||
Operating Income | 1,048 | 816 | 519 | 318 | 342 | - | |
Total Operating Expenses | 2,609 | 2,624 | 2,731 | 3,011 | 3,360 | 3,529 | |
R&D Expenses | 70 | 82 | 73 | 83 | - | - | |
Selling General & Admin Expenses | 2,539 | 2,542 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 25 | 5 | 6 | 9 | 13 | - | |
Income Tax Expense | 330 | 238 | 191 | 99 | 170 | 175 | |
Net Income | |||||||
Net Income | 737 | 517 | 442 | 262 | 336 | 363 | |
Supplemental | |||||||
EBIT | 1,099 | 790 | 653 | 319 | 342 | 374 | |
EBITDA | 1,265 | 931 | 801 | 455 | 509 | 562 | |