
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | |
|---|---|---|---|---|---|---|
Revenue | ||||||
Total revenue | 3,819 | 3,853 | 3,695 | 3,985 | 4,337 | 5,752 |
COGS | 1,915 | 1,992 | 1,995 | 2,120 | 2,210 | 3,477 |
Gross Profit | 1,904 | 1,861 | 1,700 | 1,865 | 2,127 | 2,275 |
Operating Expenses & Income | ||||||
Operating Income | 1,327 | 1,218 | 770 | 985 | 1,243 | 1,321 |
Total Operating Expenses | 2,492 | 2,635 | 2,925 | 3,000 | 3,094 | 4,431 |
R&D Expenses | 66 | 72 | 70 | - | - | - |
Selling General & Admin Expenses | 403 | 471 | 115 | 696 | 680 | 16 |
Earnings from Continuing Operations | ||||||
Interest Expense | (20) | (18) | (14) | (18) | (18) | - |
Interest Income | 27 | 39 | 117 | 152 | 113 | - |
Income Tax Expense | - | - | - | - | - | - |
Net Income | ||||||
Net Income | 780 | 594 | 552 | 649 | 927 | 736 |
Supplemental | ||||||
EBIT | - | 884 | 791 | 969 | 1,342 | 1,515 |
EBITDA | - | 884 | 833 | 1,017 | 1,397 | 1,515 |