
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,063 | 13,205 | 13,276 | 12,614 | 12,269 | 13,185 | |
COGS | 4,996 | 5,688 | 5,723 | 5,495 | 5,591 | 5,821 | |
Gross Profit | 6,067 | 7,517 | 7,553 | 7,119 | 6,678 | 7,364 | |
Operating Expenses & Income | |||||||
Operating Income | 2,583 | 3,797 | 3,661 | 3,417 | 3,310 | 3,778 | |
Total Operating Expenses | 3,484 | 3,723 | 3,892 | 3,702 | 3,368 | 3,584 | |
R&D Expenses | 1,936 | 2,148 | 2,418 | 2,347 | 2,360 | 2,432 | |
Selling General & Admin Expenses | 956 | 1,066 | 1,159 | 1,164 | 1,204 | 1,220 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (369) | (427) | (438) | (398) | (466) | (463) | |
Interest Income | 4 | 61 | 187 | 160 | 145 | 131 | |
Income Tax Expense | 272 | 529 | 523 | 545 | 525 | 740 | |
Net Income | |||||||
Net Income | 1,871 | 2,787 | 2,797 | 2,510 | 2,021 | 2,975 | |
Supplemental | |||||||
EBIT | 2,549 | 3,790 | 3,790 | 3,497 | 2,977 | 4,116 | |
EBITDA | 3,811 | 5,040 | 4,896 | 4,422 | 3,809 | 4,895 | |