

| 2019 | 2020 | 2021 | 2022 | 2023 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,794 | 8,040 | 8,696 | 9,003 | 8,953 | 8,899 | |
COGS | 3,427 | 3,579 | 4,293 | 4,482 | 4,568 | 4,540 | |
Gross Profit | 4,367 | 4,461 | 4,403 | 4,521 | 4,385 | 4,359 | |
Operating Expenses & Income | |||||||
Operating Income | 1,731 | 1,862 | 2,035 | 2,100 | 2,028 | 2,074 | |
Total Operating Expenses | 6,063 | 6,178 | 6,661 | 6,903 | 6,925 | 6,825 | |
R&D Expenses | 280 | 263 | 265 | 285 | 322 | 317 | |
Selling General & Admin Expenses | 1,461 | 1,468 | 1,570 | 1,600 | 1,481 | 1,416 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (390) | (394) | (415) | (422) | (423) | (416) | |
Interest Income | 13 | - | - | - | - | - | |
Income Tax Expense | 283 | 299 | 212 | 392 | - | - | |
Net Income | |||||||
Net Income | 914 | 131 | 1,314 | 1,213 | 1,258 | 1,296 | |
Supplemental | |||||||
EBIT | 1,731 | 1,862 | 2,035 | 2,100 | - | - | |
EBITDA | 2,055 | 1,386 | 2,524 | 2,612 | - | - | |