
| 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 | 585 | 622 | 652 | 1,009 | 1,223 | 1,321 | |
Total Operating Expenses | 1,390 | 1,462 | 2,065 | 2,203 | 2,252 | 2,260 | |
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 | 76 | 50 | 28 | 28 | 29 | 12 | |
Income Tax Expense | 84 | 85 | 26 | 197 | 231 | 264 | |
Net Income | |||||||
Net Income | 427 | 355 | 609 | 890 | 957 | 1,010 | |
Supplemental | |||||||
EBIT | 587 | 490 | 684 | 1,131 | 1,210 | 1,296 | |
EBITDA | 832 | 726 | 1,120 | 1,693 | 1,785 | 1,860 | |