

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,195 | 5,522 | 7,364 | 8,562 | 9,035 | 9,126 | |
COGS | 3,220 | 3,438 | 4,647 | 5,350 | 5,560 | 5,545 | |
Gross Profit | 1,975 | 2,084 | 2,717 | 3,212 | 3,475 | 3,581 | |
Operating Expenses & Income | |||||||
Operating Income | 592 | 511 | 728 | 1,071 | 1,326 | 1,419 | |
Total Operating Expenses | 4,603 | 5,011 | 6,636 | 7,491 | 7,709 | 7,707 | |
R&D Expenses | 204 | 206 | 232 | 230 | 226 | 227 | |
Selling General & Admin Expenses | 1,179 | 1,367 | 1,757 | 1,911 | 1,923 | 1,935 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (76) | (50) | (49) | (44) | (29) | (23) | |
Interest Income | 7 | 16 | 28 | 28 | 27 | - | |
Income Tax Expense | 84 | 85 | - | - | - | - | |
Net Income | |||||||
Net Income | 427 | 355 | 609 | 890 | 957 | 1,018 | |
Supplemental | |||||||
EBIT | 582 | 645 | 684 | 1,131 | 1,210 | 1,296 | |
EBITDA | 832 | 726 | 1,120 | 1,693 | 1,785 | 1,861 | |