
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 4,077 | 6,225 | 7,412 | 7,757 | 5,793 | 5,855 | |
COGS | 3,246 | 4,999 | 6,901 | 3,559 | 5,056 | 6,237 | |
Gross Profit | 831 | 1,226 | 511 | 4,198 | 737 | (382) | |
Operating Expenses & Income | |||||||
Operating Income | 305 | 527 | 424 | 598 | 607 | 532 | |
Total Operating Expenses | 527 | 723 | 87 | 3,600 | 130 | 4,645 | |
R&D Expenses | 166 | 213 | 290 | 110 | - | - | |
Selling General & Admin Expenses | 285 | 2,114 | 2,559 | 2,801 | 3,025 | 1,488 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (16) | (42) | (99) | (194) | (191) | (211) | |
Interest Income | 25 | 37 | 23 | 86 | 62 | 84 | |
Income Tax Expense | 62 | 113 | 83 | 134 | 130 | 106 | |
Net Income | |||||||
Net Income | 223 | 382 | 279 | 402 | 384 | 324 | |
Supplemental | |||||||
EBIT | 305 | 537 | 461 | 694 | 705 | 612 | |
EBITDA | 487 | 771 | 724 | 1,084 | 1,123 | 1,075 | |