
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,230 | 8,842 | 10,475 | 10,390 | 10,815 | 11,079 | |
COGS | 6,719 | 7,446 | 8,654 | 8,463 | 8,741 | 8,950 | |
Gross Profit | 1,511 | 1,396 | 1,822 | 1,927 | 2,074 | 2,129 | |
Operating Expenses & Income | |||||||
Operating Income | 675 | 659 | 690 | 979 | 1,090 | 1,030 | |
Total Operating Expenses | 836 | 737 | 1,131 | 948 | 984 | 1,100 | |
R&D Expenses | 391 | 390 | 425 | 398 | 413 | 453 | |
Selling General & Admin Expenses | 432 | 437 | 498 | 530 | 571 | 580 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (60) | (60) | (93) | (108) | (103) | (106) | |
Interest Income | 53 | 51 | 13 | 13 | 87 | 29 | |
Income Tax Expense | 177 | 178 | 123 | 227 | 250 | 246 | |
Net Income | |||||||
Net Income | 435 | 423 | 488 | 646 | 735 | 643 | |
Supplemental | |||||||
EBIT | 674 | 663 | 705 | 983 | 1,089 | - | |
EBITDA | 1,068 | 1,026 | 1,083 | 1,370 | 1,496 | 1,314 | |