
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 6,684 | 7,117 | 6,915 | 7,412 | 7,472 |
COGS | 3,829 | 4,355 | 4,069 | 4,141 | 4,220 |
Gross Profit | 2,855 | 2,762 | 2,846 | 3,271 | 3,252 |
Operating Expenses & Income | |||||
Operating Income | 1,094 | 1,095 | 1,108 | 1,406 | 1,375 |
Total Operating Expenses | 5,590 | 6,022 | 5,807 | 6,006 | 6,097 |
R&D Expenses | 562 | 522 | 519 | 565 | 551 |
Selling General & Admin Expenses | 1,160 | 1,107 | 1,099 | 1,216 | 1,230 |
Earnings from Continuing Operations | |||||
Interest Expense | (94) | (100) | (120) | (121) | (113) |
Interest Income | 8 | 11 | 8 | 26 | 19 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 821 | 856 | 893 | 1,090 | 1,071 |
Supplemental | |||||
EBIT | - | - | - | - | - |
EBITDA | 1,449 | 1,392 | - | - | - |