

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,997 | 21,714 | 21,680 | 22,363 | 22,033 | 21,868.7 | |
COGS | 11,045 | 13,577 | 13,971 | 13,895 | 13,521 | 13,331 | |
Gross Profit | 6,952 | 8,137 | 7,709 | 8,468 | 8,511 | 9,050.4 | |
Operating Expenses & Income | |||||||
Operating Income | 2,777 | 3,064 | 2,440 | 3,300 | 3,238 | 3,178.6 | |
Total Operating Expenses | 4,175 | 5,073 | 5,269 | 5,168 | 5,274 | 5,359.1 | |
R&D Expenses | 1,546 | 1,785 | 1,866 | 1,918 | 1,846 | 1,952.4 | |
Selling General & Admin Expenses | 2,817 | 3,408 | 3,607 | 3,681 | - | 2,896 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (83) | (118) | (296) | (476) | (400.6) | (430.5) | |
Interest Income | 33 | 48 | 85 | 119 | - | 77 | |
Income Tax Expense | 658 | 746 | 403 | 564 | 645.7 | 653.4 | |
Net Income | |||||||
Net Income | 1,727 | 2,038 | 1,509 | 1,942 | 2,021 | 2,215.7 | |
Supplemental | |||||||
EBIT | 2,482 | 2,916 | 2,221 | 3,001 | 3,099 | 3,292.6 | |
EBITDA | 3,521 | 4,259 | 3,778 | 4,224 | 4,321 | 4,463.3 | |