

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 20,613 | 20,421 | 18,951 | 22,486 | 21,747 | 22,108 | |
COGS | 14,633 | 14,957 | 13,789 | 16,505 | 16,123 | 16,726 | |
Gross Profit | 5,980 | 5,464 | 5,162 | 5,981 | 5,624 | 5,382 | |
Operating Expenses & Income | |||||||
Operating Income | 2,357 | 2,413 | 2,062 | 2,098 | 1,907 | 1,559 | |
Total Operating Expenses | 18,256 | 18,008 | 16,889 | 20,388 | 19,840 | 20,549 | |
R&D Expenses | 503 | 539 | 493 | 686 | 625 | 602 | |
Selling General & Admin Expenses | 3,120 | 2,512 | 2,607 | 3,197 | 3,092 | 3,221 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (319) | (302) | (306) | (580) | (458) | (468) | |
Interest Income | 13 | 83 | 146 | 209 | 94 | 82 | |
Income Tax Expense | 699 | 708 | - | - | - | - | |
Net Income | |||||||
Net Income | 1,664 | 3,534 | 1,349 | 5,604 | 1,484 | 1,220 | |
Supplemental | |||||||
EBIT | 2,568 | 2,497 | - | - | - | - | |
EBITDA | 2,695 | 2,793 | - | - | - | - | |