

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,587 | 10,846 | 10,668 | 10,711 | 10,158 | 9,894 | |
COGS | 5,732 | 6,923 | 6,434 | 6,374 | 6,109 | 5,867 | |
Gross Profit | 3,855 | 3,923 | 4,234 | 4,337 | 4,049 | 4,027 | |
Operating Expenses & Income | |||||||
Operating Income | 1,118 | 708 | 1,029 | 917 | 774 | 924 | |
Total Operating Expenses | 2,737 | 3,215 | 3,205 | 3,420 | 3,275 | 3,103 | |
R&D Expenses | 230 | 258 | 270 | 296 | 274 | - | |
Selling General & Admin Expenses | 276 | 338 | 328 | 323 | 3,275 | 1,615 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74) | (106) | (192) | (190) | (199) | (182) | |
Interest Income | 35 | 137 | 102 | 88 | 81 | - | |
Income Tax Expense | 246 | 214 | 296 | 246 | 326 | 348 | |
Net Income | |||||||
Net Income | 829 | 352 | 442 | 542 | 635 | 636 | |
Supplemental | |||||||
EBIT | 1,179 | 690 | 1,058 | 1,028 | 1,164 | 1,274 | |
EBITDA | 1,530 | 1,052 | 1,413 | 1,399 | 1,542 | 1,651 | |