

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,860 | 7,514 | 6,704 | 6,143 | 5,765 | 5,516 | |
COGS | 4,189 | 4,781 | 4,146 | 3,701 | 3,494 | 3,368 | |
Gross Profit | 2,671 | 2,733 | 2,558 | 2,442 | 2,271 | 2,148 | |
Operating Expenses & Income | |||||||
Operating Income | 503 | 511 | 368 | 440 | 352 | 239 | |
Total Operating Expenses | 6,357 | 7,003 | 6,336 | 5,703 | 5,413 | 5,277 | |
R&D Expenses | 286 | 295 | 308 | 266 | 250 | 263 | |
Selling General & Admin Expenses | 1,882 | 1,927 | 1,882 | 1,736 | 1,669 | 1,681 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (46) | (59) | (83) | (94) | (64) | (80) | |
Interest Income | 14 | 10 | 24 | 38 | 15 | 18 | |
Income Tax Expense | 83 | 145 | - | - | - | - | |
Net Income | |||||||
Net Income | 397 | 523 | 203 | 328 | 254 | 137 | |
Supplemental | |||||||
EBIT | 662 | 629 | - | - | - | - | |
EBITDA | 848 | 1,055 | - | - | - | - | |