

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,070 | 9,979 | 10,980 | 11,292 | 11,000 | 10,917 | |
COGS | 4,861 | 5,768 | 6,244 | 6,386 | 6,685 | 6,704 | |
Gross Profit | 4,209 | 4,211 | 4,736 | 4,906 | 4,315 | 4,213 | |
Operating Expenses & Income | |||||||
Operating Income | 1,077 | 691 | 884 | 893 | 870 | 814 | |
Total Operating Expenses | 3,085 | 3,437 | 3,852 | 4,013 | 3,445 | 3,400 | |
R&D Expenses | 100 | 115 | 172 | 150 | 140 | 127 | |
Selling General & Admin Expenses | 1,222 | 1,329 | 1,462 | 1,511 | 1,463 | 1,493 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (98) | (135) | (267) | (256) | (209) | (207) | |
Interest Income | 88 | 74 | 28 | 30 | 209 | 118 | |
Income Tax Expense | 247 | 149 | 160 | 187 | 132 | 150 | |
Net Income | |||||||
Net Income | 742 | 449 | 480 | 498 | 334 | 384 | |
Supplemental | |||||||
EBIT | 1,076 | 714 | 903 | 949 | 675 | 654 | |
EBITDA | 2,032 | 1,699 | 1,961 | 2,027 | 1,811 | 1,781 | |