

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 2,871 | 3,412 | 3,541 | 3,525 | 3,563 | 3,762 | |
COGS | 1,906 | 2,358 | 2,396 | 2,310 | 2,371 | 2,445 | |
Gross Profit | 965 | 1,054 | 1,145 | 1,215 | 1,192 | 1,317 | |
Operating Expenses & Income | |||||||
Operating Income | 366 | 373 | 415 | 427 | 431 | 487 | |
Total Operating Expenses | 610 | 687 | 685 | 778 | 761 | 830 | |
R&D Expenses | 59 | 69 | 71 | 79 | 76 | 86 | |
Selling General & Admin Expenses | 44 | 51 | 56 | 65 | 68 | 256 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (4) | (6) | (13) | (12) | (11) | (6) | |
Interest Income | 1 | 3 | 6 | 7 | 8 | - | |
Income Tax Expense | 104 | 97 | 120 | 126 | 122 | 140 | |
Net Income | |||||||
Net Income | 253 | 259 | 282 | 302 | 306 | 340 | |
Supplemental | |||||||
EBIT | 352 | 363 | 416 | 440 | 431 | 491 | |
EBITDA | 438 | 457 | 514 | 537 | 530 | 588 | |