

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 3,986 | 4,510 | 4,554 | 3,741 | 4,303 | 3,999 | |
COGS | 2,539 | 2,514 | 2,606 | 1,979 | 2,412 | 2,323 | |
Gross Profit | 1,447 | 1,996 | 1,948 | 1,762 | 1,891 | 1,676 | |
Operating Expenses & Income | |||||||
Operating Income | (96) | 382 | 239 | 134 | 148 | (159) | |
Total Operating Expenses | 1,543 | 1,614 | 1,709 | 1,628 | 1,743 | 1,835 | |
R&D Expenses | 54 | 57 | 76 | 79 | 86 | 21 | |
Selling General & Admin Expenses | 89 | 77 | 1,433 | 99 | 162 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (6) | (6) | (6) | (3) | (3) | (1) | |
Interest Income | 29 | 10 | - | 2 | 2 | - | |
Income Tax Expense | 20 | 54 | 27 | 36 | (6) | 41 | |
Net Income | |||||||
Net Income | (101) | 254 | 200 | 72 | 206 | (192) | |
Supplemental | |||||||
EBIT | (96) | 382 | 239 | 134 | 148 | (159) | |
EBITDA | (14) | 456 | 289 | 184 | 204 | (103) | |