

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,183 | 11,051 | 11,072 | 11,036 | 15,048 | 14,895 | |
COGS | 2,181 | 2,087 | 2,257 | 2,314 | 3,014 | 4,820 | |
Gross Profit | 9,002 | 8,964 | 8,815 | 8,722 | 12,034 | 10,075 | |
Operating Expenses & Income | |||||||
Operating Income | 2,066 | 2,040 | 2,205 | 1,951 | 1,925 | 2,011 | |
Total Operating Expenses | 6,968 | 6,924 | 6,610 | 6,771 | 10,109 | 8,064 | |
R&D Expenses | 221 | 237 | 252 | - | - | - | |
Selling General & Admin Expenses | 186 | 166 | 130 | 146 | 158 | 1,252 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (140) | (121) | (131) | (255) | (362) | (365) | |
Interest Income | 79 | 49 | 13 | 129 | 337 | 259 | |
Income Tax Expense | 319 | 360 | 364 | 320 | 297 | 294 | |
Net Income | |||||||
Net Income | 1,832 | 1,602 | 1,711 | 1,542 | 1,271 | 1,236 | |
Supplemental | |||||||
EBIT | 2,302 | 2,089 | 2,210 | 2,059 | 1,929 | 2,003 | |
EBITDA | 4,705 | 4,455 | 4,547 | 4,463 | 6,621 | 6,697 | |