

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,319 | 6,848 | 6,833 | 6,510 | 6,948 | 7,372 | |
COGS | 2,912 | 3,126 | 3,368 | 2,975 | 3,305 | 3,404 | |
Gross Profit | 3,407 | 3,722 | 3,465 | 3,535 | 3,643 | 3,968 | |
Operating Expenses & Income | |||||||
Operating Income | 1,347 | 1,618 | 1,350 | 1,488 | 1,479 | 1,639 | |
Total Operating Expenses | 4,972 | 5,230 | 5,483 | 5,022 | 5,469 | 5,733 | |
R&D Expenses | 441 | 467 | 481 | 479 | 455 | 485 | |
Selling General & Admin Expenses | 1,619 | 1,637 | 1,634 | 1,568 | 1,709 | 1,844 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81) | (84) | (95) | (96) | (112) | (106) | |
Interest Income | 2 | 9 | 51 | 80 | 62 | 60 | |
Income Tax Expense | 150 | 250 | 99 | - | - | - | |
Net Income | |||||||
Net Income | 1,210 | 1,254 | 1,240 | 1,289 | 1,303 | 1,440 | |
Supplemental | |||||||
EBIT | 1,404 | 1,677 | 1,406 | 1,617 | 1,547 | 1,764 | |
EBITDA | 1,762 | 1,905 | 1,705 | 1,874 | 1,835 | 2,035 | |