

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 5,627 | 5,781 | 4,584 | 4,981 | 5,396 | 5,847 | |
COGS | 2,999 | 3,157 | 2,461 | 2,568 | 2,917 | 2,988 | |
Gross Profit | 2,628 | 2,624 | 2,123 | 2,413 | 2,479 | 2,859 | |
Operating Expenses & Income | |||||||
Operating Income | 979 | 529 | 481 | 742 | 800 | 941 | |
Total Operating Expenses | 1,649 | 2,095 | 1,642 | 1,671 | 1,679 | 1,918 | |
R&D Expenses | 567 | 570 | 519 | 563 | 593 | 622 | |
Selling General & Admin Expenses | 348 | 375 | 334 | 381 | 433 | 461 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5) | (60) | (133) | (129) | (108) | (228) | |
Interest Income | - | 23 | - | - | - | - | |
Income Tax Expense | 131 | 81 | 38 | 107 | 141 | 170 | |
Net Income | |||||||
Net Income | 837 | 463 | 296 | 528 | 419 | 539 | |
Supplemental | |||||||
EBIT | 973 | 936 | 585 | 765 | 668 | 937 | |
EBITDA | 1,160 | 1,140 | 761 | 937 | 853 | 1,151 | |