

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,424 | 16,540 | 17,444 | 18,058 | 17,809 | 17,809 | |
COGS | 10,290 | 10,557 | 10,952 | 11,859 | 12,280 | 12,280 | |
Gross Profit | 6,134 | 5,983 | 6,492 | 6,199 | 5,529 | 5,529 | |
Operating Expenses & Income | |||||||
Operating Income | 1,909 | 1,649 | 1,768 | 1,338 | 483 | 483 | |
Total Operating Expenses | 4,219 | 4,330 | 4,724 | 4,861 | 5,046 | 5,046 | |
R&D Expenses | 423 | 401 | 446 | 498 | 706 | 705 | |
Selling General & Admin Expenses | 3,702 | 3,832 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5) | (6) | (6) | (12) | (18) | (18) | |
Interest Income | 36 | 131 | - | - | - | - | |
Income Tax Expense | 551 | 493 | 546 | 515 | 335 | 335 | |
Net Income | |||||||
Net Income | 1,347 | 1,218 | 1,292 | 1,113 | 945 | 945 | |
Supplemental | |||||||
EBIT | 1,910 | 1,718 | 1,844 | 1,640 | 483 | 623 | |
EBITDA | 2,375 | 2,255 | 2,354 | 2,337 | 1,215 | 1,355 | |