

| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,548 | 16,869 | 18,119 | 18,016 | 16,388.1 | 16,446.1 | |
COGS | 9,111 | 10,520 | 11,316 | 11,270 | 10,261.5 | 10,088.8 | |
Gross Profit | 5,437 | 6,349 | 6,803 | 6,746 | 6,126.7 | 6,356.3 | |
Operating Expenses & Income | |||||||
Operating Income | 1,643 | 1,431 | 2,039 | 890 | 425.4 | 1,026.3 | |
Total Operating Expenses | 3,948 | 4,484 | 4,764 | 5,856 | 5,701.2 | 5,331 | |
R&D Expenses | 1,372 | 1,418 | 1,947 | 2,676 | 2,581 | 2,634.4 | |
Selling General & Admin Expenses | 1,173 | 1,398 | 1,370 | 1,412 | 1,408 | 1,405 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (148) | (310) | (482) | (416) | (363.7) | (269.2) | |
Interest Income | 42 | 78 | 108 | 92 | 76 | - | |
Income Tax Expense | 345 | 254 | 365 | 250 | 372.5 | 449.2 | |
Net Income | |||||||
Net Income | 1,154 | 943 | 1,302 | 237 | (509.7) | (363.6) | |
Supplemental | |||||||
EBIT | 1,649 | 1,508 | 2,150 | 890 | 425.4 | 1,004.3 | |
EBITDA | 2,688 | 2,570 | 3,286 | 2,190 | 1,648.8 | 1,888.5 | |