
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,171 | 9,112 | 9,978 | 10,817 | 11,682 | 12,236 | |
COGS | 4,131 | 4,883 | 5,008 | 5,305 | 5,820 | 6,122 | |
Gross Profit | 4,040 | 4,229 | 4,970 | 5,512 | 5,862 | 6,114 | |
Operating Expenses & Income | |||||||
Operating Income | 1,667 | 1,661 | 2,294 | 2,688 | 2,935 | 3,065 | |
Total Operating Expenses | 2,373 | 2,568 | 2,419 | 2,824 | 2,927 | 2,935 | |
R&D Expenses | 734 | 779 | 858 | 917 | 971 | 1,019 | |
Selling General & Admin Expenses | 1,353 | 1,450 | 1,462 | 1,752 | 1,836 | 1,420 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (215) | (240) | (216) | (295) | (365) | (439) | |
Interest Income | 199 | 193 | 33 | 68 | 283 | 136 | |
Income Tax Expense | 302 | 148 | 432 | 390 | 652 | 629 | |
Net Income | |||||||
Net Income | 1,245 | 1,363 | 1,709 | 1,577 | 2,154 | 2,135 | |
Supplemental | |||||||
EBIT | 1,767 | 1,755 | 2,294 | 2,267 | 3,074 | - | |
EBITDA | 2,205 | 2,195 | 2,294 | 2,603 | 3,525 | 3,613 | |