
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,082 | 14,189 | 12,588 | 13,118 | 15,629 | 16,964 | |
COGS | 9,019 | 9,683 | 8,657 | 8,842 | 10,115 | 10,802 | |
Gross Profit | 5,063 | 4,506 | 3,931 | 4,276 | 5,514 | 6,162 | |
Operating Expenses & Income | |||||||
Operating Income | 2,112 | 1,438 | 890 | 1,135 | 2,331 | 2,624 | |
Total Operating Expenses | 2,951 | 3,068 | 2,919 | 3,141 | 3,183 | 3,538 | |
R&D Expenses | 995 | 1,047 | 1,076 | 1,089 | 1,110 | 1,141 | |
Selling General & Admin Expenses | 1,827 | 1,898 | 1,843 | 1,931 | 2,122 | 2,332 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (300) | (292) | (329) | (329) | (336) | (357) | |
Interest Income | 11 | 15 | 38 | 47 | 148 | 36 | |
Income Tax Expense | 491 | 411 | (168) | 221 | 310 | 332 | |
Net Income | |||||||
Net Income | 1,906 | 1,316 | 581 | 506 | 1,596 | 1,900 | |
Supplemental | |||||||
EBIT | 2,726 | 2,089 | 890 | 1,142 | 2,388 | - | |
EBITDA | 4,207 | 3,541 | 890 | 2,492 | 3,735 | 3,509 | |