
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,776 | 8,080 | 8,544 | 9,256 | 9,467 | 9,517 | |
COGS | 2,464 | 2,604 | 2,710 | 2,860 | 2,794 | 2,772 | |
Gross Profit | 5,312 | 5,476 | 5,834 | 6,396 | 6,673 | 6,745 | |
Operating Expenses & Income | |||||||
Operating Income | 2,803 | 2,928 | 3,069 | 3,392 | 3,597 | 3,521 | |
Total Operating Expenses | 2,509 | 2,548 | 2,765 | 3,004 | 3,076 | 3,224 | |
R&D Expenses | 508 | 539 | 614 | 686 | 698 | 722 | |
Selling General & Admin Expenses | 1,709 | 1,722 | 1,870 | 2,016 | 2,378 | 2,378 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (236) | (237) | (258) | (242) | (243) | (244) | |
Interest Income | 6 | 50 | 105 | 106 | 93 | 88 | |
Income Tax Expense | 454 | 545 | 596 | 637 | 687 | 656 | |
Net Income | |||||||
Net Income | 2,037 | 2,114 | 2,344 | 2,486 | 2,673 | 2,616 | |
Supplemental | |||||||
EBIT | 2,724 | 2,893 | 3,194 | 3,375 | 3,582 | - | |
EBITDA | 3,172 | 3,358 | 3,685 | 3,872 | 4,069 | 3,874 | |