
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,837 | 12,635 | 14,198 | 14,083 | 14,316 | 14,344 | |
COGS | 11,979 | 10,266 | 11,630 | 11,471 | 11,642 | 11,552 | |
Gross Profit | 2,858 | 2,369 | 2,568 | 2,612 | 2,674 | 2,792 | |
Operating Expenses & Income | |||||||
Operating Income | 1,386 | 1,056 | 1,160 | 1,259 | 1,323 | 1,438 | |
Total Operating Expenses | 1,472 | 1,313 | 1,316 | 1,353 | 1,351 | 1,354 | |
R&D Expenses | 707 | 701 | 717 | 736 | 710 | 523 | |
Selling General & Admin Expenses | 1,085 | 1,290 | 1,630 | 1,350 | 1,315 | 1,000 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (82) | (71) | (10) | (84) | (99) | (80) | |
Interest Income | 407 | 26 | 35 | 54 | 1 | 31 | |
Income Tax Expense | 150 | 195 | 289 | 111 | 189 | 230 | |
Net Income | |||||||
Net Income | 537 | 944 | 625 | 338 | 277 | 415 | |
Supplemental | |||||||
EBIT | 916 | 1,010 | 1,160 | 646 | 623 | - | |
EBITDA | 1,688 | 1,562 | 1,160 | 1,319 | 1,342 | 1,318 | |