
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 11,444 | 8,390 | 10,627 | 9,054 | 9,034 | - | |
COGS | 7,257 | 5,700 | 8,016 | 5,501 | 5,504 | 5,527 | |
Gross Profit | 4,187 | 2,690 | 2,611 | 3,553 | 3,530 | 3,993 | |
Operating Expenses & Income | |||||||
Operating Income | 816 | 725 | 7 | 667 | 711 | 524 | |
Total Operating Expenses | 3,371 | 2,008 | 3,108 | 3,002 | 2,819 | - | |
R&D Expenses | 718 | 295 | 652 | 814 | 713 | - | |
Selling General & Admin Expenses | 697 | 534 | 1,015 | 786 | 925 | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (214) | (67) | (162) | (186) | (168) | (160) | |
Interest Income | 43 | 22 | 95 | 69 | 60 | - | |
Income Tax Expense | 115 | 124 | (18) | 64 | 118 | 90.5 | |
Net Income | |||||||
Net Income | 872 | 460 | 2,137 | 250 | (1,081) | - | |
Supplemental | |||||||
EBIT | 859 | 724 | 7 | 667 | 729 | 542 | |
EBITDA | 1,454 | 1,376 | 1,314 | 1,598 | 3,851 | 3,789.5 | |