
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 13,847 | 18,405 | 20,669 | 19,691 | 18,630 | 18,057 | |
COGS | 10,379 | 13,692 | 16,090 | 15,740 | 15,178 | 14,752 | |
Gross Profit | 3,468 | 4,713 | 4,579 | 3,951 | 3,452 | 3,304 | |
Operating Expenses & Income | |||||||
Operating Income | 1,379 | 2,122 | 2,046 | 1,498 | 947 | 815 | |
Total Operating Expenses | 2,111 | 2,591 | 2,533 | 2,453 | 2,514 | 2,491 | |
R&D Expenses | 214 | 209 | 255 | 292 | 296 | 292 | |
Selling General & Admin Expenses | 1,047 | 1,203 | 973 | 975 | 1,062 | 861 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (80) | (43) | (95) | (64) | (239) | (201) | |
Interest Income | 5 | 26 | 33 | 170 | 274 | 156 | |
Income Tax Expense | 278 | 455 | 500 | 350 | 301 | 259 | |
Net Income | |||||||
Net Income | 1,205 | 1,470 | 1,574 | 1,221 | 671 | 568 | |
Supplemental | |||||||
EBIT | 1,587 | 1,981 | 2,149 | 1,621 | 947 | 1,022 | |
EBITDA | 2,427 | 2,840 | 3,060 | 2,534 | 1,877 | 2,039 | |