| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,822 | 8,362 | 9,677 | 10,387 | 11,167 | 11,980 | |
COGS | 5,453 | 5,822 | 6,733 | 7,021 | 7,652 | 7,867 | |
Gross Profit | 2,369 | 2,540 | 2,944 | 3,366 | 3,515 | 4,113 | |
Operating Expenses & Income | |||||||
Operating Income | 876 | 1,011 | 1,266 | 1,609 | 1,869 | 1,981 | |
Total Operating Expenses | 1,493 | 1,529 | 1,678 | 1,757 | 1,646 | 2,132 | |
R&D Expenses | 176 | 209 | 218 | 206 | 223 | 239 | |
Selling General & Admin Expenses | 1,030 | 1,029 | 1,139 | 1,248 | 1,490 | 1,637 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (177) | (186) | (218) | (201) | (225) | (279) | |
Interest Income | 149 | 186 | 213 | 212 | 225 | 135 | |
Income Tax Expense | 172 | 213 | 267 | 343 | 409 | 415 | |
Net Income | |||||||
Net Income | 558 | 633 | 815 | 1,056 | 1,170 | 1,264 | |
Supplemental | |||||||
EBIT | 914 | 1,040 | 1,310 | 1,611 | 1,817 | 1,966 | |
EBITDA | 1,355 | 1,466 | 1,787 | 2,070 | 2,318 | 2,426 | |
