

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 1,917 | 1,795 | 1,833 | 1,750 | 1,663 | 1,691 | |
COGS | 731 | 714 | 718 | 692 | 670 | 661 | |
Gross Profit | 1,186 | 1,081 | 1,115 | 1,058 | 993 | 1,030 | |
Operating Expenses & Income | |||||||
Operating Income | 231 | 118 | 186 | 209 | 205 | 129 | |
Total Operating Expenses | 955 | 963 | 929 | 849 | 788 | 901 | |
R&D Expenses | 309 | 313 | 294 | 284 | 280 | 290 | |
Selling General & Admin Expenses | 646 | 650 | 651 | 565 | 502 | 611 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (26) | (24) | (30) | (29) | (26) | (25) | |
Interest Income | 20 | 9 | 28 | 11 | 9 | 14 | |
Income Tax Expense | 45 | 34 | 55 | 50 | 48 | 133 | |
Net Income | |||||||
Net Income | 147 | 33 | 62 | 114 | 130 | 458 | |
Supplemental | |||||||
EBIT | 218 | 91 | 147 | 193 | 178 | 610 | |
EBITDA | 367 | 225 | 263 | 293 | 268 | 705 | |