
| 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 3,587 | 3,649 | 3,770 | 3,886 | 4,095 |
COGS | 2,184 | 2,366 | 2,472 | 2,636 | 2,841 |
Gross Profit | 1,403 | 1,283 | 1,298 | 1,250 | 1,254 |
Operating Expenses & Income | |||||
Operating Income | 967 | 824 | 760 | 732 | 692 |
Total Operating Expenses | 436 | 459 | 538 | 518 | 562 |
R&D Expenses | 79 | 81 | 84 | 97 | 106 |
Selling General & Admin Expenses | 357 | 378 | 454 | 421 | 456 |
Earnings from Continuing Operations | |||||
Interest Expense | (21) | (16) | (149) | (28) | (77) |
Interest Income | - | - | - | - | - |
Income Tax Expense | 211 | 195 | 167 | 362 | 287 |
Net Income | |||||
Net Income | 718 | 621 | 422 | 237 | 210 |
Supplemental | |||||
EBIT | 964 | 830 | 749 | 675 | 671 |
EBITDA | 1,117 | 1,051 | 966 | 918 | 891 |