
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 10,703 | 11,853 | 9,686 | 9,304 | 10,993 | 11,482 | |
COGS | 8,269 | 9,043 | 7,861 | 7,831 | 8,491 | 8,634 | |
Gross Profit | 2,434 | 2,810 | 1,825 | 1,473 | 2,502 | 2,848 | |
Operating Expenses & Income | |||||||
Operating Income | 740 | 991 | (105) | (341) | 740 | 1,009 | |
Total Operating Expenses | 1,693 | 1,817 | 1,930 | 1,814 | 1,762 | 1,839 | |
R&D Expenses | 290 | 340 | 468 | 480 | - | - | |
Selling General & Admin Expenses | 141 | 154 | 161 | 162 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (1) | (1) | (1) | - | (3) | (5) | |
Interest Income | 95 | 88 | 42 | 50 | 69 | - | |
Income Tax Expense | 228 | 312 | (2) | 100 | 128 | 195 | |
Net Income | |||||||
Net Income | 712 | 821 | 82 | (895) | 781 | 983 | |
Supplemental | |||||||
EBIT | 741 | 1,134 | 82 | (792) | 740 | 1,106 | |
EBITDA | 1,191 | 1,620 | 545 | (312) | 1,111 | 1,499 | |