

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,476 | 10,580 | 9,210 | 9,382 | 8,752 | 8,639 | |
COGS | 7,976 | 8,443 | 7,149 | 7,092 | 6,908 | 6,931 | |
Gross Profit | 2,500 | 2,137 | 2,061 | 2,290 | 1,844 | 1,708 | |
Operating Expenses & Income | |||||||
Operating Income | 1,451 | 1,147 | 1,054 | 1,376 | 956 | 833 | |
Total Operating Expenses | 9,025 | 9,433 | 8,156 | 8,006 | 7,796 | 7,806 | |
R&D Expenses | 254 | 264 | 239 | 250 | 255 | 248 | |
Selling General & Admin Expenses | 795 | 726 | 768 | 664 | 633 | 627 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (201) | (182) | (215) | (216) | (219) | (220) | |
Interest Income | 3 | 6 | 10 | 16 | 11 | 9 | |
Income Tax Expense | 215 | 181 | - | - | - | - | |
Net Income | |||||||
Net Income | 857 | 793 | 894 | 905 | 474 | 399 | |
Supplemental | |||||||
EBIT | 1,867 | 1,287 | 1,302 | 1,294 | 787 | 671 | |
EBITDA | 1,818 | 1,636 | 1,800 | 1,803 | 1,300 | 1,189 | |