
| 2021 | 2022 | 2023 | 2024 | 2025 | TTM | ||
|---|---|---|---|---|---|---|---|
Revenue | |||||||
Total revenue | 6,894 | 7,946 | 8,160 | 7,430 | 7,219 | 7,215 | |
COGS | 5,563 | 6,452 | 6,411 | 5,639 | 5,391 | 5,503 | |
Gross Profit | 1,331 | 1,494 | 1,749 | 1,791 | 1,828 | 1,712 | |
Operating Expenses & Income | |||||||
Operating Income | 310 | 762 | 957 | 883 | 1,037 | 861 | |
Total Operating Expenses | 1,021 | 732 | 792 | 908 | 791 | 851 | |
R&D Expenses | 43 | 52 | 63 | 67 | - | - | |
Selling General & Admin Expenses | - | - | - | - | - | - | |
Earnings from Continuing Operations | |||||||
Interest Expense | (74) | (99) | (114) | (39) | (37) | (80) | |
Interest Income | - | - | - | - | - | - | |
Income Tax Expense | 123 | 166 | 188 | 277 | 238 | 218 | |
Net Income | |||||||
Net Income | 117 | 492 | 643 | 647 | 729 | 592 | |
Supplemental | |||||||
EBIT | 322 | 767 | 953 | 970 | 1,011 | 842 | |
EBITDA | 542 | 982 | 1,172 | 1,184 | 1,233 | 1,121 | |