

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,013 | 4,444 | 4,775 | 5,391 | 6,037 | 6,237 | |
COGS | 1,510 | 1,890 | 2,062 | 2,190 | 2,658 | 2,742 | |
Gross Profit | 2,503 | 2,554 | 2,713 | 3,201 | 3,379 | 3,495 | |
Operating Expenses & Income | |||||||
Operating Income | 340 | 144 | 302 | 645 | 784 | 705 | |
Total Operating Expenses | 2,163 | 2,432 | 2,411 | 2,556 | 2,595 | 2,790 | |
R&D Expenses | 225 | 281 | 295 | 325 | 137 | 389 | |
Selling General & Admin Expenses | 470 | 517 | 594 | 660 | - | 1,045 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26) | (32) | (61) | (27) | (30) | (71) | |
Interest Income | 3 | 1 | 1 | 16 | - | 13 | |
Income Tax Expense | 61 | 16 | 42 | 65 | 146 | 153 | |
Net Income | |||||||
Net Income | 247 | 93 | 168 | 235 | 609 | 510 | |
Supplemental | |||||||
EBIT | 334 | 141 | 271 | 327 | 785 | 702 | |
EBITDA | 494 | 442 | 601 | 691 | 1,157 | 1,094 | |