

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 17,262 | 20,037 | 22,044 | 21,492 | 20,903 | 37,160.5 | |
COGS | 14,977 | 17,422 | 18,917 | 18,378 | 17,774 | 30,909.5 | |
Gross Profit | 2,285 | 2,615 | 3,127 | 3,114 | 3,129 | 6,251 | |
Operating Expenses & Income | |||||||
Operating Income | 499 | 468 | 671 | 768 | 840 | 1,707.5 | |
Total Operating Expenses | 1,786 | 2,147 | 2,456 | 2,346 | 2,289 | 4,906 | |
R&D Expenses | 1,174 | 1,433 | 1,642 | 1,653 | 1,787 | 3,321 | |
Selling General & Admin Expenses | 572 | 646 | 760 | 739 | 704 | 1,265.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (114) | (184) | (333) | (359) | (321) | (548) | |
Interest Income | 65 | 58 | 97 | 112 | 71 | - | |
Income Tax Expense | 146 | 169 | 101 | 57 | 177 | 420 | |
Net Income | |||||||
Net Income | 175 | 230 | 221 | 162 | 200 | 490.5 | |
Supplemental | |||||||
EBIT | 499 | 468 | 671 | 768 | 840 | 1,691 | |
EBITDA | 2,113 | 2,251 | 2,506 | 2,757 | 2,928 | 5,031 | |