
| 2022 | 2023 | 2024 | 2025 | 2026 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,512 | 8,743 | 8,619 | 5,892 | 5,567 | 6,410 | |
COGS | 4,180 | 4,671 | 4,812 | 3,656 | 3,421 | 3,767 | |
Gross Profit | 3,332 | 4,072 | 3,807 | 2,236 | 2,146 | 2,643 | |
Operating Expenses & Income | |||||||
Operating Income | 1,749 | 2,134 | 1,731 | 440 | 301 | 727 | |
Total Operating Expenses | 1,583 | 1,938 | 2,076 | 1,796 | 1,845 | 1,916 | |
R&D Expenses | 240 | 348 | 425 | 337 | 353 | 409 | |
Selling General & Admin Expenses | 66 | 139 | 148 | 152 | 156 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | - | - | - | (1) | (6) | (6) | |
Interest Income | 29 | 377 | 63 | 77 | 92 | - | |
Income Tax Expense | 343 | 201 | 625 | 247 | 278 | 491 | |
Net Income | |||||||
Net Income | 1,722 | 2,255 | 1,515 | 427 | 463 | 925 | |
Supplemental | |||||||
EBIT | 1,749 | 2,134 | 1,731 | 440 | 301 | 727 | |
EBITDA | 1,801 | 2,199 | 1,798 | 557 | 420 | 848 | |