

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,955 | 18,488 | 15,267 | 15,157 | 14,069 | 13,720 | |
COGS | 10,925 | 14,257 | 11,876 | 11,419 | 10,825 | 10,620 | |
Gross Profit | 4,030 | 4,231 | 3,391 | 3,738 | 3,244 | 3,100 | |
Operating Expenses & Income | |||||||
Operating Income | 1,241 | 1,426 | 630 | 1,041 | 641 | 587 | |
Total Operating Expenses | 2,800 | 2,964 | 2,700 | 3,099 | 2,603 | 2,513 | |
R&D Expenses | 464 | 460 | 443 | 447 | 418 | 406 | |
Selling General & Admin Expenses | 546 | 554 | 497 | 780 | 478 | 886 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (129) | (122) | (108) | (97) | (218) | (217) | |
Interest Income | 4 | 144 | 117 | 71 | 82 | 109 | |
Income Tax Expense | 316 | 369 | 101 | 194 | 145 | 165 | |
Net Income | |||||||
Net Income | 746 | 540 | (465) | 222 | 265 | 157 | |
Supplemental | |||||||
EBIT | 1,158 | 974 | (107) | 646 | 640 | 561 | |
EBITDA | 2,181 | 2,074 | 991 | 1,763 | 1,843 | 1,763 | |