
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,318 | 6,362 | 6,268 | 6,572 | 6,925 | 7,391 | |
COGS | 2,098 | 2,153 | 1,835 | 1,959 | 2,026 | 2,171 | |
Gross Profit | 4,220 | 4,209 | 4,433 | 4,613 | 4,899 | 5,220 | |
Operating Expenses & Income | |||||||
Operating Income | 1,203 | 1,159 | 1,268 | 1,425 | 1,695 | 1,924 | |
Total Operating Expenses | 5,115 | 5,203 | 5,000 | 5,147 | 5,230 | 5,467 | |
R&D Expenses | 881 | 956 | 1,029 | 1,012 | 991 | 1,023 | |
Selling General & Admin Expenses | 2,136 | 2,094 | 2,136 | 2,176 | 2,213 | 2,273 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73) | (67) | (64) | (64) | (109) | (109) | |
Interest Income | 7 | 69 | 112 | 112 | 113 | 110 | |
Income Tax Expense | 158 | (208) | - | - | - | - | |
Net Income | |||||||
Net Income | 937 | 1,274 | 986 | 1,186 | 1,276 | 1,418 | |
Supplemental | |||||||
EBIT | 1,203 | 1,159 | 1,327 | 1,447 | 1,757 | 1,937 | |
EBITDA | 1,397 | 1,407 | 1,582 | 1,690 | 1,957 | 2,119 | |