

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,684 | 7,117 | 6,915 | 7,412 | 7,472 | 14,946 | |
COGS | 3,988 | 4,482 | 4,196 | 4,141 | 4,220 | 8,520 | |
Gross Profit | 2,696 | 2,635 | 2,719 | 3,271 | 3,252 | 6,426 | |
Operating Expenses & Income | |||||||
Operating Income | 1,086 | 1,091 | 1,116 | 1,394 | 1,381 | 2,767 | |
Total Operating Expenses | 1,610 | 1,544 | 1,603 | 1,877 | 1,871 | 3,731 | |
R&D Expenses | 498 | 477 | 519 | 565 | 551 | 820 | |
Selling General & Admin Expenses | 239 | 200 | 202 | 249 | 237 | 433.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (89) | (95) | (114) | (114) | (113) | (218) | |
Interest Income | 97 | 172 | 8 | 26 | 39 | 67 | |
Income Tax Expense | 144 | 72 | 96 | 223 | 234 | 450 | |
Net Income | |||||||
Net Income | 821 | 856 | 893 | 1,090 | 1,071 | 2,048 | |
Supplemental | |||||||
EBIT | 1,052 | 1,012 | 1,109 | 1,434 | 1,418 | 2,805 | |
EBITDA | 1,443 | 1,376 | 1,465 | 1,793 | 1,787 | 3,545 | |