
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,402 | 2,769 | 3,035 | 3,225 | 3,010 | 3,696 | |
COGS | 1,257 | 1,472 | 1,565 | 1,696 | 1,554 | 2,235 | |
Gross Profit | 1,145 | 1,297 | 1,470 | 1,529 | 1,456 | 1,461 | |
Operating Expenses & Income | |||||||
Operating Income | 669 | 784 | 919 | 992 | 973 | 923 | |
Total Operating Expenses | 476 | 513 | 551 | 537 | 483 | 538 | |
R&D Expenses | 171 | 185 | 194 | 200 | 174 | 197 | |
Selling General & Admin Expenses | 305 | 328 | 362 | 337 | 380 | 424 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (116) | (118) | (107) | (89) | (98) | (164) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 130 | 114 | 154 | 166 | 181 | 160 | |
Net Income | |||||||
Net Income | 442 | 531 | 673 | 731 | 623 | 529 | |
Supplemental | |||||||
EBIT | 688 | 763 | 934 | 986 | 902 | 870 | |
EBITDA | 838 | 918 | 1,088 | 1,107 | 1,026 | 1,094 | |