

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,409 | 6,223 | 6,717 | 5,480 | 6,531 | 12,880 | |
COGS | 3,440 | 3,923 | 4,901 | 3,508 | 4,229 | 8,432 | |
Gross Profit | 1,969 | 2,300 | 1,816 | 1,972 | 2,302 | 4,448 | |
Operating Expenses & Income | |||||||
Operating Income | 819 | 1,349 | 854 | 1,092 | 1,382 | 2,641 | |
Total Operating Expenses | 1,150 | 951 | 962 | 880 | 920 | 1,807 | |
R&D Expenses | 90 | 95 | 105 | 102 | 112 | 206 | |
Selling General & Admin Expenses | 530 | 583 | 600 | 686 | 575 | 1,023 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (72) | (73) | (108) | (145) | (167) | (254) | |
Interest Income | 76 | 83 | 46 | 40 | 42 | 357 | |
Income Tax Expense | 83 | 230 | 135 | 106 | 192 | 374 | |
Net Income | |||||||
Net Income | 2,944 | 1,215 | 654 | 636 | (275) | 623 | |
Supplemental | |||||||
EBIT | 819 | 1,349 | 854 | 1,092 | 1,382 | 2,641 | |
EBITDA | 1,341 | 1,945 | 1,475 | 1,739 | 2,028 | 3,877 | |