
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,318 | 6,362 | 6,268 | 6,572 | 6,925 | 6,925 | |
COGS | 2,098 | 2,153 | 1,835 | 1,959 | 2,026 | 2,026 | |
Gross Profit | 4,220 | 4,209 | 4,433 | 4,613 | 4,899 | 4,899 | |
Operating Expenses & Income | |||||||
Operating Income | 1,157 | 1,018 | 1,214 | 1,337 | 1,695 | 1,670 | |
Total Operating Expenses | 3,063 | 3,191 | 3,219 | 3,276 | 3,228 | 3,228 | |
R&D Expenses | 881 | 956 | 1,029 | 1,012 | 991 | 991 | |
Selling General & Admin Expenses | 279 | 265 | 308 | 311 | 344 | 344 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (73) | (67) | (64) | (64) | (81) | (109) | |
Interest Income | 7 | 69 | 112 | 112 | 113 | 113 | |
Income Tax Expense | 158 | (208) | 277 | 197 | 372 | 372 | |
Net Income | |||||||
Net Income | 937 | 1,274 | 986 | 1,186 | 1,276 | 1,276 | |
Supplemental | |||||||
EBIT | 1,170 | 1,133 | 1,327 | 1,447 | 1,729 | 1,757 | |
EBITDA | 1,364 | 1,434 | 1,582 | 1,690 | 1,929 | 1,957 | |