
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,202 | 23,761 | 21,138 | 19,220 | 19,889 | 20,265 | |
COGS | 13,368 | 13,660 | 12,592 | 10,356 | 11,230 | 11,267 | |
Gross Profit | 8,834 | 10,101 | 8,546 | 8,864 | 8,659 | 8,998 | |
Operating Expenses & Income | |||||||
Operating Income | 2,158 | 2,444 | 1,470 | 1,590 | 782 | 689 | |
Total Operating Expenses | 6,676 | 7,657 | 7,076 | 7,274 | 7,877 | 8,309 | |
R&D Expenses | 4,214 | 4,503 | 4,277 | 4,512 | 4,855 | 5,172 | |
Selling General & Admin Expenses | 2,792 | 3,013 | 2,981 | 2,890 | 3,073 | 3,090 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (281.3) | (270.1) | (303.8) | (360.2) | (219) | (14) | |
Interest Income | 232 | 149 | 407 | 478 | 30 | 70 | |
Income Tax Expense | 272 | (2,033) | 820 | 380 | 277 | 353 | |
Net Income | |||||||
Net Income | 1,623 | 4,250 | 665 | 1,277 | 651 | 708 | |
Supplemental | |||||||
EBIT | 2,132 | 2,389 | 1,823 | 2,417 | 1,134 | 1,155 | |
EBITDA | 3,227 | 3,529 | 2,910 | 3,431 | 2,253 | 2,145 | |