

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,107 | 7,389 | 7,093 | 7,104 | 6,720 | 6,720 | |
COGS | 4,562 | 4,481 | 4,045 | 3,891 | 3,876 | 3,876 | |
Gross Profit | 2,545 | 2,908 | 3,048 | 3,213 | 2,844 | 2,844 | |
Operating Expenses & Income | |||||||
Operating Income | 719 | 823 | 723 | 1,177 | 1,662 | 1,662 | |
Total Operating Expenses | 1,826 | 2,085 | 2,325 | 2,036 | 1,182 | 1,182 | |
R&D Expenses | 132 | 138 | 126 | 121 | 116 | 116 | |
Selling General & Admin Expenses | 954 | 1,183 | 1,338 | 1,124 | - | 768 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (106) | (90) | (90) | (88) | (130) | (130) | |
Interest Income | 5 | 16 | 23 | 9 | - | 7 | |
Income Tax Expense | 136 | 77 | 106 | 254 | 190 | 190 | |
Net Income | |||||||
Net Income | 462 | 149 | 280 | 810 | 587 | 587 | |
Supplemental | |||||||
EBIT | 713 | 328 | 488 | 1,166 | - | 921 | |
EBITDA | 937 | 564 | 723 | 1,385 | 921 | 921 | |