

| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 26,834 | 29,189 | 27,009 | 26,407 | 15,724 | 23,745.6 | |
COGS | 15,299 | 17,575 | 15,511 | 14,732 | 9,065 | 13,738.7 | |
Gross Profit | 11,535 | 11,614 | 11,498 | 11,675 | 6,659 | 10,006.9 | |
Operating Expenses & Income | |||||||
Operating Income | 4,401 | 3,221 | 4,577 | 4,642 | 2,230 | 3,843 | |
Total Operating Expenses | 7,047 | 8,973 | 6,921 | 7,033 | 4,429 | 6,163.8 | |
R&D Expenses | 237 | 229 | 224 | - | 149.9 | 78.5 | |
Selling General & Admin Expenses | 1,377 | 2,089 | 1,319 | 1,514 | 929 | 464.5 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (434) | (619.9) | (568) | (586) | (363.9) | (386) | |
Interest Income | 64 | 108 | 170 | 134 | 97 | - | |
Income Tax Expense | 963 | 1,027 | 998 | 981 | 452.7 | 692.6 | |
Net Income | |||||||
Net Income | 2,298 | 3,308 | 3,060 | 2,926 | 804.1 | 7,006.4 | |
Supplemental | |||||||
EBIT | 4,078 | 3,502 | 4,742 | 4,608 | 2,446.8 | 3,682 | |
EBITDA | 6,415 | 6,347 | 6,818 | 6,827 | 3,512.6 | 5,618.6 | |