
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 22,796 | 24,114 | 26,809 | 23,041 | 26,460 | 26,460 | |
COGS | 16,820 | 18,170 | 19,957 | 16,699 | 19,738 | 19,738 | |
Gross Profit | 5,976 | 5,944 | 6,852 | 6,342 | 6,722 | 6,722 | |
Operating Expenses & Income | |||||||
Operating Income | 1,566 | 1,497 | 2,007 | 1,315 | 1,320 | 1,320 | |
Total Operating Expenses | 4,410 | 4,447 | 4,845 | 5,027 | 5,402 | 5,402 | |
R&D Expenses | 518 | 357 | 389 | 437 | 411 | 411 | |
Selling General & Admin Expenses | 68 | 181 | 168 | 2,215 | 119 | 570 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (81) | (82) | (156) | (156) | (211) | (211) | |
Interest Income | 8 | 7 | 4 | 8 | 11 | - | |
Income Tax Expense | 482 | 613 | 935 | 602 | 495 | 495 | |
Net Income | |||||||
Net Income | 1,107 | 921 | 1,417 | 559 | 1,326 | 1,326 | |
Supplemental | |||||||
EBIT | 1,566 | 1,497 | 2,007 | 1,315 | 1,320 | 1,320 | |
EBITDA | 2,211 | 2,068 | 2,656 | 2,038 | 2,134 | 2,134 | |