
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 16,134 | 16,377 | 15,811 | 18,644 | 19,476 | 19,831 | |
COGS | 13,205 | 13,942 | 13,911 | 16,571 | 17,258 | 17,502 | |
Gross Profit | 2,929 | 2,435 | 1,900 | 2,073 | 2,218 | 2,329 | |
Operating Expenses & Income | |||||||
Operating Income | 1,763 | 1,283 | 776 | 848 | 873 | 947 | |
Total Operating Expenses | 1,165 | 1,150 | 1,124 | 1,225 | 1,345 | 1,382 | |
R&D Expenses | 1,098 | 1,145 | 1,126 | 1,131 | - | - | |
Selling General & Admin Expenses | 170 | 147 | 152 | 142 | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (21) | (41) | (39) | (47) | (75) | (84) | |
Interest Income | 23 | 9 | - | - | - | - | |
Income Tax Expense | 168 | 368 | 327 | 33 | 222 | 94 | |
Net Income | |||||||
Net Income | 1,583 | 922 | (1,005) | 820 | 791 | 981 | |
Supplemental | |||||||
EBIT | 1,764 | 1,285 | (642) | 901 | 1,088 | 1,055 | |
EBITDA | 2,361 | 2,083 | 839 | 2,378 | 2,416 | 2,302 | |