

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,610 | 10,774 | 9,546 | 9,664 | 9,462 | 9,425 | |
COGS | 9,793 | 9,346 | 8,210 | 8,051 | 7,732 | 7,721 | |
Gross Profit | 1,817 | 1,428 | 1,336 | 1,613 | 1,730 | 1,704 | |
Operating Expenses & Income | |||||||
Operating Income | 1,333 | 867 | 657 | 913 | 976 | 933 | |
Total Operating Expenses | 484 | 561 | 679 | 700 | 754 | 771 | |
R&D Expenses | 751 | 676 | 546 | 583 | 554 | - | |
Selling General & Admin Expenses | 357 | 389 | 462 | 480 | 515 | 584 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (42) | (56) | (70) | (69) | (54) | (48) | |
Interest Income | 68 | 22 | 14 | 7 | 41 | 30 | |
Income Tax Expense | 241 | 178 | 181 | 190 | 206 | 203 | |
Net Income | |||||||
Net Income | 1,160 | 697 | 435 | 658 | 777 | 716 | |
Supplemental | |||||||
EBIT | 1,443 | 931 | 686 | 903 | 1,024 | - | |
EBITDA | 1,915 | 1,475 | 1,282 | 1,506 | 1,591 | 1,409 | |