
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,955 | 10,015 | 7,536 | 6,841 | 7,153 | 7,712 | |
COGS | 4,344 | 4,983 | 4,865 | 4,585 | 4,967 | 5,350 | |
Gross Profit | 2,611 | 5,032 | 2,671 | 2,256 | 2,186 | 2,362 | |
Operating Expenses & Income | |||||||
Operating Income | 1,210 | 3,516 | 1,141 | 775 | 703 | 831 | |
Total Operating Expenses | 1,401 | 1,516 | 1,530 | 1,481 | 1,483 | 1,531 | |
R&D Expenses | 64 | 68 | 71 | 69 | 70 | 62 | |
Selling General & Admin Expenses | 276 | 291 | 436 | 442 | 299 | 305 | |
Earnings from Continuing Operations | |||||||
Interest Expense | (108) | (138) | (160) | (151) | (298) | (331) | |
Interest Income | 94 | 214 | 39 | 40 | 37 | 184 | |
Income Tax Expense | 260 | 1,185 | 287 | 172 | 161 | 184 | |
Net Income | |||||||
Net Income | 783 | 2,159 | 647 | 407 | 226 | 305 | |
Supplemental | |||||||
EBIT | 1,200 | 3,542 | 1,134 | 782 | 739 | 818 | |
EBITDA | 1,690 | 4,040 | 1,670 | 1,378 | 1,354 | 1,459 | |