

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,519 | 11,550 | 9,514 | 9,544 | 8,710.1 | 8,917.7 | |
COGS | 7,376 | 8,970 | 7,554 | 7,605 | 7,159.8 | 7,323.1 | |
Gross Profit | 2,143 | 2,580 | 1,960 | 1,939 | 1,550.3 | 3,371.7 | |
Operating Expenses & Income | |||||||
Operating Income | 1,050 | 1,287 | 681 | 586 | 403.4 | 392.5 | |
Total Operating Expenses | 8,403 | 10,108 | 1,279 | 1,353 | 1,146.9 | 2,979.2 | |
R&D Expenses | 243 | 270 | 275 | 278 | 272.8 | 284.7 | |
Selling General & Admin Expenses | 784 | 868 | 874 | 920 | 910 | 898.8 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (49) | (44) | (25) | (30) | (120.1) | (137.1) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 369 | 254 | 177 | 150 | 96.05 | 90.47 | |
Net Income | |||||||
Net Income | 1,309 | 965 | 418 | 354 | 60.51 | 61.09 | |
Supplemental | |||||||
EBIT | 1,324 | 1,264 | 726 | 537 | 403.4 | 334 | |
EBITDA | 1,867 | 1,814 | 1,335 | 1,306 | 1,201.6 | 1,164.2 | |