

| 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 | 2,803 | 2,948 | |
Gross Profit | 2,628 | 2,624 | 2,123 | 2,413 | 2,593 | 2,899 | |
Operating Expenses & Income | |||||||
Operating Income | 1,011 | 936 | 585 | 765 | 800 | 970 | |
Total Operating Expenses | 4,616 | 4,845 | 3,999 | 4,216 | 4,596 | 4,877 | |
R&D Expenses | 567 | 570 | 519 | 563 | 593 | 622 | |
Selling General & Admin Expenses | 935 | 982 | 915 | 981 | 1,086 | 1,168 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (5) | - | (133) | (98) | (108) | (132) | |
Interest Income | - | 23 | - | - | - | - | |
Income Tax Expense | 131 | 81 | - | - | - | - | |
Net Income | |||||||
Net Income | 837 | 463 | 296 | 528 | 419 | 539 | |
Supplemental | |||||||
EBIT | 1,011 | 936 | 467 | 733 | 668 | 841 | |
EBITDA | 1,198 | 1,140 | 643 | 905 | 853 | 1,055 | |