
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,382 | 12,869 | 13,683 | 13,702 | 14,799 | 15,299 | |
COGS | 10,297 | 10,199 | 10,835 | 11,200 | 12,297 | 13,467 | |
Gross Profit | 2,085 | 2,670 | 2,848 | 2,502 | 2,502 | 1,832 | |
Operating Expenses & Income | |||||||
Operating Income | 864 | 883 | 1,053 | 855 | 1,249 | 1,265 | |
Total Operating Expenses | 1,221 | 1,787 | 1,795 | 1,647 | 1,253 | 567 | |
R&D Expenses | 619 | 601 | 570 | 491 | 521 | (33) | |
Selling General & Admin Expenses | 129 | 113 | 1,225 | 1,156 | 149 | 390 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (142) | (107) | (77) | (97) | (97) | (95) | |
Interest Income | 124 | 94 | 77 | 97 | 108 | 61 | |
Income Tax Expense | 126 | 154 | 165 | 118 | 214 | 227 | |
Net Income | |||||||
Net Income | 746 | 861 | 921 | 824 | 921 | 937 | |
Supplemental | |||||||
EBIT | 1,015 | 1,123 | 1,164 | 1,040 | 1,245 | 1,202 | |
EBITDA | 1,405 | 1,520 | 1,559 | 1,422 | 1,646 | 1,514 | |