

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,248 | 18,870 | 19,372 | 20,178 | 21,840 | 20,840 | |
COGS | 10,821 | 10,393 | 11,202 | 11,053 | 11,915 | 11,161 | |
Gross Profit | 9,427 | 8,477 | 8,170 | 9,125 | 9,925 | 9,679 | |
Operating Expenses & Income | |||||||
Operating Income | 2,983 | 2,475 | 2,424 | 2,856 | 2,986 | 2,866 | |
Total Operating Expenses | 17,265 | 16,395 | 16,948 | 17,322 | 18,854 | 17,974 | |
R&D Expenses | 1,339 | 1,256 | 1,237 | 1,190 | 1,265 | 1,135 | |
Selling General & Admin Expenses | 4,867 | 4,709 | 4,719 | 4,857 | 5,278 | 5,233 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (469) | (398) | (452) | (528) | (613) | (589) | |
Interest Income | 9 | 16 | 49 | 163 | 38 | 22 | |
Income Tax Expense | 88 | 148 | - | - | - | - | |
Net Income | |||||||
Net Income | 2,092 | 1,779 | 1,484 | 1,705 | 1,678 | 941 | |
Supplemental | |||||||
EBIT | 2,821 | 2,635 | 2,114 | 2,533 | 2,494 | 2,085 | |
EBITDA | 4,984 | 4,410 | 4,402 | 4,819 | 4,956 | 4,411 | |