

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 7,645 | 7,260 | 6,113 | 5,986 | 6,133 | 6,149 | |
COGS | 5,038 | 4,799 | 5,981 | 3,910 | 5,824 | 5,831 | |
Gross Profit | 2,607 | 2,461 | 132 | 2,076 | 309 | 318 | |
Operating Expenses & Income | |||||||
Operating Income | 833 | 459 | 106 | 177 | 281 | 295 | |
Total Operating Expenses | 1,767 | 1,995 | 26 | 1,899 | 28 | - | |
R&D Expenses | 21 | 26 | 26 | 28 | - | - | |
Selling General & Admin Expenses | 782 | 827 | 811 | 786 | 818 | 409 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (38) | (62) | (105) | (102) | (77) | (60) | |
Interest Income | 52 | 51 | 8 | 7 | 79 | 36 | |
Income Tax Expense | 177 | 89 | (12) | 17 | 36 | 54 | |
Net Income | |||||||
Net Income | 621 | 313 | 26 | 67 | 191 | 233 | |
Supplemental | |||||||
EBIT | 837 | 464 | 122 | 181 | 281 | - | |
EBITDA | 1,356 | 1,073 | 780 | 857 | 913 | 808 | |