
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,061 | 9,965 | 10,443 | 11,711 | 10,488 | 10,198 | |
COGS | 10,083 | 7,891 | 8,208 | 9,220 | 8,336 | 7,931 | |
Gross Profit | 2,978 | 2,074 | 2,234 | 2,491 | 2,152 | 2,267 | |
Operating Expenses & Income | |||||||
Operating Income | 1,208 | 414 | 546 | 653 | 352 | 419 | |
Total Operating Expenses | 1,769 | 1,659 | 1,689 | 1,838 | 1,800 | 1,848 | |
R&D Expenses | 175 | 127 | 160 | 135 | - | - | |
Selling General & Admin Expenses | 1,547 | 1,458 | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (11) | (8) | (7) | (13) | (17) | (17) | |
Interest Income | 110 | 9 | - | - | 1 | - | |
Income Tax Expense | 448 | 143 | 217 | 187 | 135 | 167 | |
Net Income | |||||||
Net Income | 871 | 294 | 433 | 547 | 242 | 332 | |
Supplemental | |||||||
EBIT | 1,209 | 446 | 547 | 748 | 352 | 496 | |
EBITDA | 1,393 | 635 | 719 | 952 | 568 | 704 | |