

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,409 | 6,223 | 6,717 | 6,574 | 6,531 | 13,422 | |
COGS | 3,299 | 3,785 | 4,769 | 4,414 | 4,222 | 8,821 | |
Gross Profit | 2,110 | 2,438 | 1,948 | 2,160 | 2,309 | 4,601 | |
Operating Expenses & Income | |||||||
Operating Income | 851 | 1,541 | 880 | 964 | 1,382 | 2,647 | |
Total Operating Expenses | 1,259 | 897 | 1,068 | 1,196 | 951 | 2,086 | |
R&D Expenses | 90 | 95 | 105 | 118 | 112 | 206 | |
Selling General & Admin Expenses | 530 | 583 | 600 | 686 | 575 | 1,023 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (72) | (73) | (108) | (155) | (162) | (292) | |
Interest Income | 76 | 83 | 46 | 40 | 42 | 357 | |
Income Tax Expense | 83 | 230 | 135 | 117 | 192 | 380 | |
Net Income | |||||||
Net Income | 2,944 | 1,215 | 654 | 636 | 949 | 623 | |
Supplemental | |||||||
EBIT | 860 | 1,519 | 911 | 895 | 1,263 | 2,317 | |
EBITDA | 1,382 | 2,115 | 1,532 | 1,542 | 1,310 | 3,676 | |