

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,941 | 5,420 | 5,464 | 4,979 | 5,375 | 6,088 | |
COGS | 1,872 | 1,970 | 1,932 | 1,846 | 2,038 | 2,212 | |
Gross Profit | 3,069 | 3,450 | 3,532 | 3,133 | 3,337 | 3,876 | |
Operating Expenses & Income | |||||||
Operating Income | 1,080 | 1,124 | 1,358 | 833 | 948 | 1,106 | |
Total Operating Expenses | 1,989 | 1,124 | 2,174 | 2,300 | 2,391 | 2,770 | |
R&D Expenses | 811 | 841 | 882 | 919 | 1,007 | 1,131 | |
Selling General & Admin Expenses | 1,195 | 1,283 | 1,307 | 1,395 | 1,474 | 1,656 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (79) | (79) | (78) | (84) | (96) | (110) | |
Interest Income | 3 | 16 | 102 | 81 | 102 | 96 | |
Income Tax Expense | 116 | 161 | 300 | 251 | 213 | 106 | |
Net Income | |||||||
Net Income | 894 | 1,124 | 1,057 | 614 | 846 | 1,050 | |
Supplemental | |||||||
EBIT | 1,089 | 1,124 | 1,435 | 949 | 1,150 | 1,236 | |
EBITDA | 1,382 | 1,377 | 1,647 | 1,219 | 1,425 | 1,440 | |