

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,236 | 11,346 | 11,494 | 11,236 | 10,947 | 16,137 | |
COGS | 8,048 | 8,331 | 3,433 | 4,209 | 3,890 | - | |
Gross Profit | 3,188 | 3,015 | 8,061 | 7,027 | 7,057 | - | |
Operating Expenses & Income | |||||||
Operating Income | 1,132 | 882 | 1,188 | 1,266 | 1,384 | 2,427 | |
Total Operating Expenses | 2,056 | 5,682 | 5,701 | 5,761 | 5,673 | - | |
R&D Expenses | 223 | 208 | 194 | 185 | - | - | |
Selling General & Admin Expenses | 450 | 444 | 485 | 248 | 496 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (64) | (63) | (55) | (65) | (43) | (44) | |
Interest Income | 9 | 24 | 57 | 72 | 14 | 31 | |
Income Tax Expense | 243 | 194 | 240 | 262 | 280 | 429 | |
Net Income | |||||||
Net Income | 828 | 610 | 866 | 950 | 1,015 | 1,791 | |
Supplemental | |||||||
EBIT | 1,149 | 881 | 1,208 | 1,316 | 1,396 | - | |
EBITDA | 1,488 | 1,225 | 1,557 | 1,646 | 1,730 | - | |