

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 23,795 | 28,590 | 28,343 | 26,132.5 | 25,992 | 52,643 | |
COGS | 16,810 | 21,052 | 20,395 | 18,686.6 | 18,973 | 38,210.9 | |
Gross Profit | 6,985 | 7,538 | 7,948 | 7,445.8 | 7,019 | 14,432.1 | |
Operating Expenses & Income | |||||||
Operating Income | 2,777 | 3,021 | 2,652 | 2,528.4 | 2,366 | 4,853.8 | |
Total Operating Expenses | 4,208 | 4,517 | 5,296 | 4,917.4 | 4,653 | 9,578.3 | |
R&D Expenses | 682 | 698 | 756 | 755.3 | 788 | 1,660.1 | |
Selling General & Admin Expenses | 2,137 | 2,244 | 2,336 | 2,200.7 | 2,265 | 4,529 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (256) | (348) | (387) | (283.5) | (354) | (407.4) | |
Interest Income | 2 | 12 | 130 | 135.5 | 104 | - | |
Income Tax Expense | 626 | 647 | 507 | 533.4 | 594 | 1,136.1 | |
Net Income | |||||||
Net Income | 1,844 | 2,001 | 1,983 | 1,810.5 | 1,665 | 3,168.1 | |
Supplemental | |||||||
EBIT | 2,727 | 3,004 | 2,877 | 2,633.1 | 2,612 | 5,108.8 | |
EBITDA | 4,539 | 4,948 | 4,885 | 4,636.8 | 4,648 | 9,253 | |