

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 8,696 | 9,003 | 8,953 | 8,699 | 8,558 | 8,603 | |
COGS | 4,293 | 4,482 | 4,568 | 4,498 | 4,532 | 4,630 | |
Gross Profit | 4,403 | 4,521 | 4,385 | 4,201 | 4,026 | 3,973 | |
Operating Expenses & Income | |||||||
Operating Income | 2,015 | 2,036 | 1,946 | (1,517) | 1,471 | 1,651 | |
Total Operating Expenses | 2,388 | 2,485 | 2,439 | 5,718 | 2,555 | 2,322 | |
R&D Expenses | 265 | 285 | 322 | 296 | 263 | 259 | |
Selling General & Admin Expenses | 514 | 525 | 550 | 497 | 549 | 519 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (415) | (422) | (423) | (496) | (459) | (450) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 212 | 392 | 260 | 210 | 251 | 281 | |
Net Income | |||||||
Net Income | 1,314 | 1,213 | 1,258 | (1,665) | 805 | 880 | |
Supplemental | |||||||
EBIT | 1,941 | 2,027 | 1,941 | (1,369) | 1,515 | 1,659 | |
EBITDA | 2,524 | 2,612 | 2,540 | (747) | 2,104 | 2,288 | |