
| 2021 | 2022 | 2023 | 2024 | 2025 | |
|---|---|---|---|---|---|
Revenue | |||||
Total revenue | 2,553 | 2,517 | 2,875 | 3,127 | 3,349 |
COGS | 1,252 | 1,279 | 1,485 | 1,712 | 1,908 |
Gross Profit | 1,301 | 1,238 | 1,390 | 1,415 | 1,441 |
Operating Expenses & Income | |||||
Operating Income | 597 | 482 | 610 | 612 | 633 |
Total Operating Expenses | 1,956 | 2,035 | 2,265 | 2,515 | 2,716 |
R&D Expenses | 143 | 144 | 149 | 141 | 151 |
Selling General & Admin Expenses | 488 | 615 | 544 | 568 | 566 |
Earnings from Continuing Operations | |||||
Interest Expense | (56) | (59) | (73) | (75) | (88) |
Interest Income | 1 | 3 | 7 | 8 | 6 |
Income Tax Expense | - | - | - | - | - |
Net Income | |||||
Net Income | 421 | 188 | 190 | 359 | 402 |
Supplemental | |||||
EBIT | - | 292 | 354 | 530 | 607 |
EBITDA | 758 | 485 | 552 | 698 | 845 |