
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,488 | 1,938 | 1,898 | 1,649 | 1,889 | 2,046 | |
COGS | 862 | 1,105 | 1,096 | 923 | 1,090 | 1,235 | |
Gross Profit | 626 | 833 | 802 | 726 | 799 | 811 | |
Operating Expenses & Income | |||||||
Operating Income | 325 | 423 | 376 | 300 | 340 | 327 | |
Total Operating Expenses | 305 | 410 | 426 | 426 | 459 | 484 | |
R&D Expenses | 63 | 28 | 44 | 47 | 55 | 64 | |
Selling General & Admin Expenses | 84 | 150 | 120 | 121 | 132 | 121 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (2) | (8) | (16) | (18) | (15) | (8) | |
Interest Income | 12 | 13 | 5 | 10 | 7 | - | |
Income Tax Expense | 72 | 90 | 80 | 66 | 67 | 71 | |
Net Income | |||||||
Net Income | 293 | 305 | 275 | 216 | 218 | 248 | |
Supplemental | |||||||
EBIT | 342 | 423 | 381 | 303 | 340 | 324 | |
EBITDA | 380 | 462 | 426 | 351 | 395 | 385 | |