
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,038 | 12,645 | 11,464 | 12,392 | 12,776 | 13,842 | |
COGS | 9,031 | 9,592 | 8,906 | 9,464 | 9,663 | 10,183 | |
Gross Profit | 3,007 | 3,053 | 2,558 | 2,928 | 3,113 | 3,659 | |
Operating Expenses & Income | |||||||
Operating Income | 914 | 927 | 476 | 690 | 714 | 1,141 | |
Total Operating Expenses | 2,093 | 2,126 | 2,082 | 2,238 | 2,399 | 2,518 | |
R&D Expenses | 315 | 325 | 298 | 334 | - | - | |
Selling General & Admin Expenses | 2,093 | 2,126 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16) | (15) | (15) | (21) | (32) | (35) | |
Interest Income | 123 | 67 | 22 | 28 | 37 | - | |
Income Tax Expense | 345 | 257 | 100 | 275 | 64 | 214 | |
Net Income | |||||||
Net Income | 870 | 767 | 527 | 676 | 270 | 645 | |
Supplemental | |||||||
EBIT | 1,231 | 1,040 | 642 | 973 | 367 | 724 | |
EBITDA | 1,832 | 1,574 | 1,228 | 1,614 | 1,045 | 1,371 | |