

| 2021 | 2022 | 2023 | 2024 | 2025 | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 2,553 | 2,517 | 2,875 | 3,127 | 3,349 | |
COGS | 1,252 | 1,279 | 1,485 | 1,712 | 1,908 | |
Gross Profit | 1,301 | 1,238 | 1,390 | 1,415 | 1,441 | |
Operating Expenses & Income | ||||||
Operating Income | 559 | 482 | 610 | 612 | 633 | |
Total Operating Expenses | 1,994 | 2,035 | 2,265 | 2,515 | 2,716 | |
R&D Expenses | 143 | 144 | 149 | 141 | 151 | |
Selling General & Admin Expenses | 488 | 509 | 544 | 568 | 566 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (56) | (77) | (73) | (75) | (88) | |
Interest Income | 30 | 3 | 7 | 8 | 6 | |
Income Tax Expense | 124 | 42 | - | - | - | |
Net Income | ||||||
Net Income | 421 | 188 | 190 | 359 | 402 | |
Supplemental | ||||||
EBIT | 634 | 591 | - | - | - | |
EBITDA | 758 | 503 | - | - | - | |