

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,633 | 3,603 | 3,886 | 3,475 | 3,584 | 3,754 | |
COGS | 2,774 | 2,763 | 2,978 | 2,586 | 2,706 | 3,023 | |
Gross Profit | 859 | 840 | 908 | 889 | 878 | 731 | |
Operating Expenses & Income | |||||||
Operating Income | 507 | 471 | 486 | 463 | 493 | 399 | |
Total Operating Expenses | 352 | 369 | 422 | 426 | 385 | 332 | |
R&D Expenses | 136 | 153 | 175 | 187 | 151 | 103 | |
Selling General & Admin Expenses | 216 | 216 | 230 | 240 | 240 | 243 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (94) | (84) | (160) | (157) | (105) | (106) | |
Interest Income | 11 | 76 | 7 | 3 | 4 | - | |
Income Tax Expense | 43 | 106 | 86 | 61 | 82 | 92 | |
Net Income | |||||||
Net Income | 495 | 390 | 261 | 282 | 310 | 357 | |
Supplemental | |||||||
EBIT | 632 | 580 | 507 | 500 | 497 | 405 | |
EBITDA | 724 | 664 | 597 | 590 | 596 | 508 | |