

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,313 | 7,499 | 7,888 | 6,735 | 6,280 | 12,691 | |
COGS | 1,505 | 1,309 | 1,177 | 1,132 | 1,118 | 3,698 | |
Gross Profit | 5,808 | 6,190 | 6,711 | 5,603 | 5,162 | 8,993 | |
Operating Expenses & Income | |||||||
Operating Income | 1,021 | 1,158 | 191 | 4.5 | 135 | (12.5) | |
Total Operating Expenses | 4,787 | 5,032 | 6,520 | 5,598.5 | 5,027 | 9,005.5 | |
R&D Expenses | 265 | 265 | 298 | 299 | - | 299 | |
Selling General & Admin Expenses | 654 | 742 | 1,903 | 1,051 | 2,382 | 3,572 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (9) | (7) | (7) | (7) | (4) | (9) | |
Interest Income | 10 | 58 | 41 | 44 | 13 | 42 | |
Income Tax Expense | 237 | 273 | 262 | 126 | 133 | 217 | |
Net Income | |||||||
Net Income | 765 | 807 | 869 | 193 | 3 | 69 | |
Supplemental | |||||||
EBIT | 1,022 | 1,159 | 1,191 | 306 | 162 | 316 | |
EBITDA | 1,422 | 1,530 | 1,542 | 676 | 585 | 1,111 | |