

| 2020 | 2021 | 2022 | 2023 | 2024 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,706 | 15,903 | 17,968 | 14,377 | 14,179 | 13,403 | |
COGS | 8,207 | 11,475 | 15,404 | 12,071 | 12,002 | 11,536 | |
Gross Profit | 2,499 | 4,428 | 2,564 | 2,306 | 2,177 | 1,867 | |
Operating Expenses & Income | |||||||
Operating Income | 710 | 2,237 | 275 | 156 | 27 | (316) | |
Total Operating Expenses | 1,790 | 2,208 | 2,289 | 2,226 | 2,150 | 2,136 | |
R&D Expenses | 262 | 341 | 361 | 374 | 392 | 373 | |
Selling General & Admin Expenses | 310 | 435 | 353 | 360 | 343 | 289 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (92) | (69) | (166) | (169) | (108) | (136) | |
Interest Income | 26 | 55 | 87 | 70 | 56 | 30 | |
Income Tax Expense | 151 | 566 | 411 | 275 | 245 | 157 | |
Net Income | |||||||
Net Income | 459 | 1,616 | (272) | (198) | (266) | (458) | |
Supplemental | |||||||
EBIT | 702 | 2,239 | 296 | 242 | 132 | (146) | |
EBITDA | 1,478 | 3,060 | 1,184 | 1,136 | 1,116 | 848 | |