
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,860 | 7,514 | 6,704 | 6,143 | 5,765 | 5,505 | |
COGS | 4,189 | 4,781 | 4,146 | 3,701 | 3,455 | 3,336 | |
Gross Profit | 2,671 | 2,733 | 2,558 | 2,442 | 2,310 | 2,169 | |
Operating Expenses & Income | |||||||
Operating Income | 514 | 528 | 369 | 477 | 466 | 309 | |
Total Operating Expenses | 2,168 | 2,222 | 2,189 | 1,965 | 1,844 | 1,850 | |
R&D Expenses | 286 | 295 | 308 | 266 | 234 | 247 | |
Selling General & Admin Expenses | 1,882 | 1,927 | 1,882 | 1,736 | 1,669 | 1,255 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (47) | (61) | (83) | (124) | (83) | (78) | |
Interest Income | 14 | 10 | 32 | 38 | 22 | 14 | |
Income Tax Expense | 83 | 145 | 53 | 60 | 62 | 53 | |
Net Income | |||||||
Net Income | 397 | 523 | 203 | 328 | 254 | 156 | |
Supplemental | |||||||
EBIT | 536 | 738 | 349 | 518 | 466 | 324 | |
EBITDA | 827 | 1,039 | 590 | 773 | 693 | 567 | |