
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,236 | 5,295 | 5,390 | 4,863 | 5,240 | 5,357 | |
COGS | 3,058 | 3,909 | 3,687 | 3,237 | 3,561 | 3,590 | |
Gross Profit | 1,178 | 1,386 | 1,703 | 1,626 | 1,679 | 1,767 | |
Operating Expenses & Income | |||||||
Operating Income | 425 | 504 | 805 | 727 | 735 | 766 | |
Total Operating Expenses | 725 | 835 | 898 | 899 | 944 | 1,001 | |
R&D Expenses | 66 | 64 | 66 | 103 | 109 | 106 | |
Selling General & Admin Expenses | 321 | 331 | 372 | 356 | 402 | 531 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (23) | (44) | (101) | (105) | (107) | (99) | |
Interest Income | 4 | 63 | 11 | 61 | 99 | 57 | |
Income Tax Expense | 92 | 112 | 187 | 162 | 150 | 152 | |
Net Income | |||||||
Net Income | 342 | 301 | 543 | 329 | 423 | 495 | |
Supplemental | |||||||
EBIT | 426 | 490 | 801 | 732 | 743 | 759 | |
EBITDA | 587 | 639 | 953 | 897 | 929 | 951 | |