
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,991 | 7,426 | 7,562 | 7,463 | 7,531 | 7,846 | |
COGS | 1,859 | 1,792 | 1,710 | 1,543 | 1,584 | 1,579 | |
Gross Profit | 5,132 | 5,634 | 5,852 | 5,920 | 5,947 | 6,269 | |
Operating Expenses & Income | |||||||
Operating Income | 1,129 | 1,332 | 1,518 | 1,520 | 1,162 | 1,404 | |
Total Operating Expenses | 4,003 | 4,302 | 4,334 | 4,400 | 4,785 | 4,863 | |
R&D Expenses | 2,186 | 2,328 | 2,420 | 2,569 | 2,828 | 2,865 | |
Selling General & Admin Expenses | 673 | 727 | 691 | 745 | 763 | 760 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (58) | (58) | (58) | (58) | (53) | (46) | |
Interest Income | 4 | 49 | 126 | 125 | 70 | 69 | |
Income Tax Expense | 292 | 524 | 316 | 484 | 293 | 354 | |
Net Income | |||||||
Net Income | 789 | 802 | 1,273 | 1,121 | 887 | 1,083 | |
Supplemental | |||||||
EBIT | 1,139 | 1,384 | 1,647 | 1,663 | 1,180 | 1,431 | |
EBITDA | 1,625 | 1,920 | 2,051 | 2,019 | 1,246 | 1,752 | |