
| 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 4,755 | 4,035 | 4,335 | 4,754 | 5,210 | |
COGS | 2,598 | 2,280 | 2,336 | 2,766 | 2,956 | |
Gross Profit | 2,157 | 1,755 | 1,999 | 1,988 | 2,254 | |
Operating Expenses & Income | ||||||
Operating Income | 1,034 | 657 | 847 | 1,014 | 1,089 | |
Total Operating Expenses | 1,123 | 1,098 | 1,160 | 974 | 1,165 | |
R&D Expenses | 329 | 303 | 311 | 354 | 374 | |
Selling General & Admin Expenses | 518 | 533 | 617 | 620 | 699 | |
Earnings from Continuing Operations | ||||||
Interest Expense | (31) | (16) | (280) | (65) | (187) | |
Interest Income | 6 | 1 | 5 | - | 17 | |
Income Tax Expense | 151 | 99 | 177 | 233 | 248 | |
Net Income | ||||||
Net Income | 774 | 507 | 693 | 692 | 586 | |
Supplemental | ||||||
EBIT | 952 | 632 | 898 | 1,027 | 1,065 | |
EBITDA | 1,366 | 1,035 | 1,292 | 1,403 | 1,450 | |