
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 14,955 | 18,488 | 15,267 | 15,157 | 14,069 | 14,222 | |
COGS | 10,925 | 14,257 | 12,567 | 11,419 | 10,825 | 10,776 | |
Gross Profit | 4,030 | 4,231 | 2,700 | 3,738 | 3,244 | 3,446 | |
Operating Expenses & Income | |||||||
Operating Income | 1,230 | 1,267 | (99) | 639 | 641 | 759 | |
Total Operating Expenses | 13,725 | 17,221 | 15,366 | 14,518 | 13,428 | 13,463 | |
R&D Expenses | 464 | 460 | 443 | 459 | 418 | 398 | |
Selling General & Admin Expenses | 2,263 | 2,589 | 2,333 | 2,674 | 2,214 | 2,226 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (129) | (121) | (244) | (212) | (218) | (216) | |
Interest Income | 64 | 144 | 117 | 71 | 82 | 70 | |
Income Tax Expense | 316 | 369 | - | - | - | - | |
Net Income | |||||||
Net Income | 746 | 540 | (465) | 222 | 265 | 347 | |
Supplemental | |||||||
EBIT | 1,275 | 1,408 | (107) | 646 | 640 | 751 | |
EBITDA | 2,287 | 2,612 | 1,734 | 1,763 | 1,843 | 1,901 | |