

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,856 | 3,904 | 3,879 | 3,985 | 4,337 | 7,463 | |
COGS | 1,321 | 1,394 | 2,117 | 2,120 | 1,529 | 2,808 | |
Gross Profit | 2,535 | 2,510 | 1,762 | 1,865 | 2,808 | 4,655 | |
Operating Expenses & Income | |||||||
Operating Income | 1,251 | 1,086 | 865 | 985 | 1,580 | 2,742 | |
Total Operating Expenses | 1,284 | 1,424 | 897 | 880 | 1,228 | 2,357 | |
R&D Expenses | 66 | 72 | 27 | 32 | - | - | |
Selling General & Admin Expenses | 308 | 362 | 835 | 60 | 651 | 924 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (244) | (248) | (14) | (18) | (306) | (477) | |
Interest Income | 341 | 98 | 117 | 152 | 113 | 306 | |
Income Tax Expense | 304 | 271 | 224 | 298 | 396 | 576 | |
Net Income | |||||||
Net Income | 780 | 594 | 551 | 649 | 927 | 1,493 | |
Supplemental | |||||||
EBIT | 1,251 | 1,086 | 791 | 969 | 1,630 | 2,442 | |
EBITDA | 1,336 | 1,209 | 833 | 1,017 | 1,683 | 2,518 | |