

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 9,648 | 12,366 | 13,114 | 13,323 | 12,854 | 12,696 | |
COGS | 6,700 | 8,908 | 9,556 | 9,632 | 9,210 | 9,107 | |
Gross Profit | 2,948 | 3,458 | 3,558 | 3,691 | 3,644 | 3,589 | |
Operating Expenses & Income | |||||||
Operating Income | 1,266 | 1,325 | 1,178 | 736 | 1,097 | 624 | |
Total Operating Expenses | 1,682 | 2,098 | 2,380 | 2,955 | 2,547 | 2,965 | |
R&D Expenses | 53 | 61 | 68 | 87 | 89 | 91 | |
Selling General & Admin Expenses | 512 | 659 | 715 | 869 | 886 | 900 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (39) | (81) | (184) | (276) | (229) | (211) | |
Interest Income | 36 | 5 | 8 | 17 | 238 | 109 | |
Income Tax Expense | 265 | 264 | 159 | 146 | 128 | 104 | |
Net Income | |||||||
Net Income | 537 | 974 | 849 | 315 | 760 | 686 | |
Supplemental | |||||||
EBIT | 1,262 | 1,321 | 1,191 | 733 | 1,117 | 992 | |
EBITDA | 1,653 | 1,802 | 1,791 | 1,701 | 1,871 | 1,745 | |