
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,519 | 11,550 | 9,514 | 9,544 | 9,068 | 8,901.6 | |
COGS | 7,376 | 8,970 | 7,554 | 7,605 | 7,454 | 7,314.3 | |
Gross Profit | 2,143 | 2,580 | 1,960 | 1,939 | 1,614 | 1,587.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,050 | 1,287 | 681 | 586 | 420 | 391.4 | |
Total Operating Expenses | 8,403 | 10,108 | 1,279 | 1,353 | 1,194 | 4,919.6 | |
R&D Expenses | 243 | 270 | 275 | 278 | 284 | 284.1 | |
Selling General & Admin Expenses | 784 | 868 | 874 | 920 | 910 | 898.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49) | (44) | (70) | (30) | (125) | (96) | |
Interest Income | 57 | 40 | 52 | 51 | 90 | 68 | |
Income Tax Expense | 369 | 254 | 177 | 150 | 100 | 90.3 | |
Net Income | |||||||
Net Income | 1,309 | 965 | 402 | 354 | 63 | 60 | |
Supplemental | |||||||
EBIT | 1,726 | 1,270 | 636 | 537 | 420 | - | |
EBITDA | 2,269 | 1,820 | 1,326 | 1,306 | 1,251 | 1,028.4 | |