

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,348 | 10,386 | 13,930 | 15,453 | 14,712 | 14,777 | |
COGS | 4,995 | 7,368 | 9,508 | 10,131 | 10,091 | 10,398 | |
Gross Profit | 2,353 | 3,018 | 4,422 | 5,322 | 4,621 | 4,379 | |
Operating Expenses & Income | |||||||
Operating Income | 753 | 881 | 1,586 | 1,841 | 1,289 | 1,320 | |
Total Operating Expenses | 1,558 | 2,110 | 2,836 | 3,481 | 3,332 | 3,059 | |
R&D Expenses | 162 | 236 | 360 | 454 | 487 | 494 | |
Selling General & Admin Expenses | 556 | 800 | 1,106 | 1,435 | 1,457 | 1,703 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (102) | (160) | (360) | (368) | (413) | (308) | |
Interest Income | 84 | 7 | 26 | 49 | 413 | 214 | |
Income Tax Expense | 153 | 162 | 463 | 465 | 253 | 230 | |
Net Income | |||||||
Net Income | 513 | 577 | 784 | 973 | 106 | 510 | |
Supplemental | |||||||
EBIT | 730 | 863 | 1,593 | 1,855 | 1,232 | 1,212 | |
EBITDA | 1,033 | 1,240 | 2,077 | 2,499 | 1,983 | 1,975 | |