

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,548 | 16,869 | 18,119 | 18,016 | 16,607.9 | 16,548.6 | |
COGS | 10,049 | 11,477 | 11,342 | 11,270 | 10,399 | 10,158.5 | |
Gross Profit | 4,499 | 5,392 | 6,777 | 6,746 | 6,208.8 | 6,389.1 | |
Operating Expenses & Income | |||||||
Operating Income | 1,537 | 1,930 | 2,039 | 890 | 431.1 | 1,045.5 | |
Total Operating Expenses | 2,962 | 3,462 | 4,738 | 5,856 | 5,777.7 | 5,344.7 | |
R&D Expenses | 840 | 905 | 1,947 | 2,676 | 2,615.7 | 2,253 | |
Selling General & Admin Expenses | 1,173 | 1,398 | 1,370 | 1,412 | 1,408 | 1,405 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (200) | (310) | (482) | (400) | (368.6) | (271.1) | |
Interest Income | 42 | 78 | 108 | 92 | 76 | - | |
Income Tax Expense | 345 | 254 | 365 | 250 | 377.5 | 446.8 | |
Net Income | |||||||
Net Income | 1,154 | 943 | 1,302 | 237 | (516.6) | (357.3) | |
Supplemental | |||||||
EBIT | 1,649 | 1,508 | 2,150 | 890 | 431.1 | 696.5 | |
EBITDA | 2,688 | 2,570 | 3,286 | 2,190 | 1,670.9 | 1,582.5 | |