

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,156 | 17,827 | 18,169 | 18,021 | 17,834 | 17,664 | |
COGS | 9,988 | 10,633 | 10,721 | 10,248 | 9,776 | 9,551 | |
Gross Profit | 7,168 | 7,194 | 7,448 | 7,773 | 8,058 | 8,113 | |
Operating Expenses & Income | |||||||
Operating Income | 553 | (1,529) | (115) | 529 | 1,648 | 1,796 | |
Total Operating Expenses | 6,615 | 8,723 | 7,563 | 7,244 | 6,410 | 6,317 | |
R&D Expenses | 1,806 | 2,103 | 1,890 | 1,747 | 1,700 | 1,719 | |
Selling General & Admin Expenses | 599 | 671 | 608 | 582 | 628 | 643 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (166) | (249) | (277) | (337) | (346) | (344) | |
Interest Income | 149 | 58 | 46 | 79 | 83 | 97 | |
Income Tax Expense | (103) | (113) | (72) | 963 | 282 | 364 | |
Net Income | |||||||
Net Income | 3,319 | (1,608) | (466) | (702) | 896 | 1,114 | |
Supplemental | |||||||
EBIT | 679 | (1,480) | (220) | 460 | 1,648 | 1,829 | |
EBITDA | 1,732 | (280) | 1,041 | 1,849 | 2,773 | 3,057 | |