

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 21,542 | 20,587 | 22,671 | 19,155 | 16,472 | 17,128 | |
COGS | 12,857 | 13,590 | 16,062 | 13,091 | 10,388 | 11,262 | |
Gross Profit | 8,685 | 6,997 | 6,609 | 6,064 | 6,084 | 5,866 | |
Operating Expenses & Income | |||||||
Operating Income | 840 | 846 | 477 | (42) | 666 | 569 | |
Total Operating Expenses | 7,845 | 6,151 | 6,132 | 6,106 | 5,418 | 5,297 | |
R&D Expenses | 294 | 121 | 377 | 340 | 247 | - | |
Selling General & Admin Expenses | 325 | 321 | 315 | 298 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (78) | (86) | (104) | (133) | (176) | (181) | |
Interest Income | 33 | 18 | - | 1 | 11 | - | |
Income Tax Expense | 179 | 414 | 158 | 227 | 179 | 184 | |
Net Income | |||||||
Net Income | 586 | 172 | 480 | (739) | 352 | 305 | |
Supplemental | |||||||
EBIT | 840 | 846 | 477 | (42) | 666 | 569 | |
EBITDA | 1,286 | 1,201 | 764 | 245 | 774 | 666 | |