
| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 7,627 | 8,799 | 9,447 | 9,850 | 9,852 | |
COGS | 3,267 | 3,842 | 4,031 | 4,090 | 4,166 | |
Gross Profit | 4,360 | 4,957 | 5,416 | 5,760 | 5,686 | |
Operating Expenses & Income | ||||||
Operating Income | 974 | 1,200 | 1,171 | 1,341 | 1,364 | |
Total Operating Expenses | 6,653 | 7,599 | 8,276 | 8,509 | 8,488 | |
R&D Expenses | 268 | 291 | 320 | 354 | 365 | |
Selling General & Admin Expenses | 3,123 | 3,522 | 3,820 | 4,066 | 4,047 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (14) | (16) | (26) | (55) | (34) | |
Interest Income | 32 | 36 | 43 | 72 | 57 | |
Income Tax Expense | 252 | 325 | - | - | - | |
Net Income | ||||||
Net Income | 638 | 755 | 736 | 912 | 939 | |
Supplemental | ||||||
EBIT | 980 | 1,219 | 1,131 | 1,381 | 1,382 | |
EBITDA | 1,208 | 1,399 | 1,580 | 1,738 | 1,710 | |