
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 12,106 | 14,811 | 15,992 | 14,311 | 12,290 | 11,923 | |
COGS | 10,108 | 12,730 | 13,255 | 12,280 | 10,438 | 10,206 | |
Gross Profit | 1,998 | 2,081 | 2,737 | 2,031 | 1,852 | 1,717 | |
Operating Expenses & Income | |||||||
Operating Income | 775 | 712 | 1,292 | 409 | 417 | 297 | |
Total Operating Expenses | 1,223 | 1,369 | 1,445 | 1,622 | 1,435 | 1,420 | |
R&D Expenses | 174 | 231 | 357 | 284 | - | - | |
Selling General & Admin Expenses | 1,210 | 1,373 | - | 545 | 539 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (10) | (19) | (23) | (29) | (44) | (45) | |
Interest Income | 166 | 17 | - | - | - | - | |
Income Tax Expense | 285 | 109 | 231 | 92 | (13) | (46) | |
Net Income | |||||||
Net Income | 663 | 568 | 651 | 236 | 154 | 79 | |
Supplemental | |||||||
EBIT | 775 | 696 | 905 | 358 | 184 | 74 | |
EBITDA | 1,385 | 1,276 | 1,480 | 1,004 | 870 | 755 | |