
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 15,010 | 13,740 | 13,804 | 14,455 | 14,988 | 15,656 | |
COGS | 12,767 | 12,013 | 12,398 | 12,991 | 14,073 | 14,892 | |
Gross Profit | 2,243 | 1,727 | 1,406 | 1,464 | 915 | 764 | |
Operating Expenses & Income | |||||||
Operating Income | 1,357 | 893 | 587 | 677 | 139 | (51) | |
Total Operating Expenses | 886 | 834 | 819 | 787 | 776 | 815 | |
R&D Expenses | 245 | 234 | 238 | 204 | - | - | |
Selling General & Admin Expenses | 312 | 292 | 269 | 283 | 305 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | - | - | - | |
Interest Income | 72 | 86 | 25 | 43 | 46 | - | |
Income Tax Expense | 441 | 318 | 204 | 233 | 84 | 32 | |
Net Income | |||||||
Net Income | 1,008 | 683 | 459 | 553 | 204 | 85 | |
Supplemental | |||||||
EBIT | 1,357 | 893 | 587 | 677 | 139 | (51) | |
EBITDA | 1,948 | 1,445 | 1,201 | 1,312 | 1,402 | 1,623 | |